[MMCCORP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[MMCCORP] MMC CORPORATION BHD

Announcement Date

26-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 0.98%

YoY- 31.57%

Quarter Report

MMCB 3RD QUARTER ANNOUNCEMENT 2008[1].pdf

Latest QR

Upcoming QR

MMCCORP's Result

MMCCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	8,792,438	8,619,044	8,545,033	7,952,450	7,425,126	6,799,585	5,722,033	33.19%
YoY %	2.01%	0.87%	7.45%	7.10%	9.20%	18.83%	-	-
Horiz. %	153.66%	150.63%	149.34%	138.98%	129.76%	118.83%	100.00%	-
PBT	738,042	861,036	1,041,069	1,247,881	1,254,557	1,219,883	1,018,042	-19.31%
YoY %	-14.28%	-17.29%	-16.57%	-0.53%	2.84%	19.83%	-	-
Horiz. %	72.50%	84.58%	102.26%	122.58%	123.23%	119.83%	100.00%	-
Tax	-58,781	-94,055	-124,003	-265,219	-259,896	-229,346	-156,999	-48.08%
YoY %	37.50%	24.15%	53.25%	-2.05%	-13.32%	-46.08%	-	-
Horiz. %	37.44%	59.91%	78.98%	168.93%	165.54%	146.08%	100.00%	-
NP	679,261	766,981	917,066	982,662	994,661	990,537	861,043	-14.63%
YoY %	-11.44%	-16.37%	-6.68%	-1.21%	0.42%	15.04%	-	-
Horiz. %	78.89%	89.08%	106.51%	114.12%	115.52%	115.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	307,031	427,102	552,889	586,364	580,656	616,675	551,522	-32.35%
YoY %	-28.11%	-22.75%	-5.71%	0.98%	-5.84%	11.81%	-	-
Horiz. %	55.67%	77.44%	100.25%	106.32%	105.28%	111.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.96%	10.92%	11.91%	21.25%	20.72%	18.80%	15.42%	-
YoY %	-27.11%	-8.31%	-43.95%	2.56%	10.21%	21.92%	-	-
Horiz. %	51.62%	70.82%	77.24%	137.81%	134.37%	121.92%	100.00%	-
Total Cost	8,113,177	7,852,063	7,627,967	6,969,788	6,430,465	5,809,048	4,860,990	40.74%
YoY %	3.33%	2.94%	9.44%	8.39%	10.70%	19.50%	-	-
Horiz. %	166.90%	161.53%	156.92%	143.38%	132.29%	119.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,082,409	6,225,516	6,106,095	6,018,764	5,958,260	5,980,780	5,861,796	13.45%
YoY %	13.76%	1.96%	1.45%	1.02%	-0.38%	2.03%	-	-
Horiz. %	120.82%	106.20%	104.17%	102.68%	101.65%	102.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	76,326	76,326	76,326	76,127	76,127	76,127	76,127	0.17%
YoY %	0.00%	0.00%	0.26%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.26%	100.26%	100.26%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	24.86%	17.87%	13.80%	12.98%	13.11%	12.34%	13.80%	-
YoY %	39.12%	29.49%	6.32%	-0.99%	6.24%	-10.58%	-	-
Horiz. %	180.14%	129.49%	100.00%	94.06%	95.00%	89.42%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	7,082,409	6,225,516	6,106,095	6,018,764	5,958,260	5,980,780	5,861,796	13.45%
YoY %	13.76%	1.96%	1.45%	1.02%	-0.38%	2.03%	-	-
Horiz. %	120.82%	106.20%	104.17%	102.68%	101.65%	102.03%	100.00%	-
NOSH	3,558,999	3,128,400	3,053,047	3,055,210	3,071,268	3,020,596	1,522,544	76.22%
YoY %	13.76%	2.47%	-0.07%	-0.52%	1.68%	98.39%	-	-
Horiz. %	233.75%	205.47%	200.52%	200.66%	201.72%	198.39%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.73%	8.90%	10.73%	12.36%	13.40%	14.57%	15.05%	-
YoY %	-13.15%	-17.05%	-13.19%	-7.76%	-8.03%	-3.19%	-	-
Horiz. %	51.36%	59.14%	71.30%	82.13%	89.04%	96.81%	100.00%	-
ROE	4.34%	6.86%	9.05%	9.74%	9.75%	10.31%	9.41%	-
YoY %	-36.73%	-24.20%	-7.08%	-0.10%	-5.43%	9.56%	-	-
Horiz. %	46.12%	72.90%	96.17%	103.51%	103.61%	109.56%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	247.05	275.51	279.89	260.29	241.76	225.11	375.82	-24.41%
YoY %	-10.33%	-1.56%	7.53%	7.66%	7.40%	-40.10%	-	-
Horiz. %	65.74%	73.31%	74.47%	69.26%	64.33%	59.90%	100.00%	-
EPS	8.63	13.65	18.11	19.19	18.91	20.42	36.22	-61.60%
YoY %	-36.78%	-24.63%	-5.63%	1.48%	-7.39%	-43.62%	-	-
Horiz. %	23.83%	37.69%	50.00%	52.98%	52.21%	56.38%	100.00%	-
DPS	2.14	2.44	2.50	2.49	2.48	2.52	5.00	-43.23%
YoY %	-12.30%	-2.40%	0.40%	0.40%	-1.59%	-49.60%	-	-
Horiz. %	42.80%	48.80%	50.00%	49.80%	49.60%	50.40%	100.00%	-
NAPS	1.99	1.99	2.00	1.97	1.94	1.98	3.85	-35.61%
YoY %	0.00%	-0.50%	1.52%	1.55%	-2.02%	-48.57%	-	-
Horiz. %	51.69%	51.69%	51.95%	51.17%	50.39%	51.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,055,210
RPS	288.74	283.05	280.62	261.16	243.84	223.30	187.91	33.19%
YoY %	2.01%	0.87%	7.45%	7.10%	9.20%	18.83%	-	-
Horiz. %	153.66%	150.63%	149.34%	138.98%	129.76%	118.83%	100.00%	-
EPS	10.08	14.03	18.16	19.26	19.07	20.25	18.11	-32.35%
YoY %	-28.15%	-22.74%	-5.71%	1.00%	-5.83%	11.82%	-	-
Horiz. %	55.66%	77.47%	100.28%	106.35%	105.30%	111.82%	100.00%	-
DPS	2.51	2.51	2.51	2.50	2.50	2.50	2.50	0.26%
YoY %	0.00%	0.00%	0.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.40%	100.40%	100.40%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.3258	2.0444	2.0052	1.9765	1.9567	1.9641	1.925	13.45%
YoY %	13.76%	1.95%	1.45%	1.01%	-0.38%	2.03%	-	-
Horiz. %	120.82%	106.20%	104.17%	102.68%	101.65%	102.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.13	1.42	1.04	2.19	2.76	3.20	9.30	-
P/RPS	0.86	0.52	0.37	0.84	1.14	1.42	2.47	-50.53%
YoY %	65.38%	40.54%	-55.95%	-26.32%	-19.72%	-42.51%	-	-
Horiz. %	34.82%	21.05%	14.98%	34.01%	46.15%	57.49%	100.00%	-
P/EPS	24.69	10.40	5.74	11.41	14.60	15.67	25.67	-2.56%
YoY %	137.40%	81.18%	-49.69%	-21.85%	-6.83%	-38.96%	-	-
Horiz. %	96.18%	40.51%	22.36%	44.45%	56.88%	61.04%	100.00%	-
EY	4.05	9.61	17.41	8.76	6.85	6.38	3.90	2.55%
YoY %	-57.86%	-44.80%	98.74%	27.88%	7.37%	63.59%	-	-
Horiz. %	103.85%	246.41%	446.41%	224.62%	175.64%	163.59%	100.00%	-
DY	1.01	1.72	2.40	1.14	0.90	0.79	0.54	51.86%
YoY %	-41.28%	-28.33%	110.53%	26.67%	13.92%	46.30%	-	-
Horiz. %	187.04%	318.52%	444.44%	211.11%	166.67%	146.30%	100.00%	-
P/NAPS	1.07	0.71	0.52	1.11	1.42	1.62	2.42	-41.99%
YoY %	50.70%	36.54%	-53.15%	-21.83%	-12.35%	-33.06%	-	-
Horiz. %	44.21%	29.34%	21.49%	45.87%	58.68%	66.94%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	18/08/09	28/05/09	25/02/09	26/11/08	27/08/08	22/05/08	27/02/08	-
Price	2.48	1.93	1.41	1.38	2.00	3.62	3.76	-
P/RPS	1.00	0.70	0.50	0.53	0.83	1.61	1.00	0.00%
YoY %	42.86%	40.00%	-5.66%	-36.14%	-48.45%	61.00%	-	-
Horiz. %	100.00%	70.00%	50.00%	53.00%	83.00%	161.00%	100.00%	-
P/EPS	28.75	14.14	7.79	7.19	10.58	17.73	10.38	97.34%
YoY %	103.32%	81.51%	8.34%	-32.04%	-40.33%	70.81%	-	-
Horiz. %	276.97%	136.22%	75.05%	69.27%	101.93%	170.81%	100.00%	-
EY	3.48	7.07	12.84	13.91	9.45	5.64	9.63	-49.29%
YoY %	-50.78%	-44.94%	-7.69%	47.20%	67.55%	-41.43%	-	-
Horiz. %	36.14%	73.42%	133.33%	144.44%	98.13%	58.57%	100.00%	-
DY	0.86	1.26	1.77	1.81	1.24	0.70	1.33	-25.24%
YoY %	-31.75%	-28.81%	-2.21%	45.97%	77.14%	-47.37%	-	-
Horiz. %	64.66%	94.74%	133.08%	136.09%	93.23%	52.63%	100.00%	-
P/NAPS	1.25	0.97	0.71	0.70	1.03	1.83	0.98	17.63%
YoY %	28.87%	36.62%	1.43%	-32.04%	-43.72%	86.73%	-	-
Horiz. %	127.55%	98.98%	72.45%	71.43%	105.10%	186.73%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos