[MMCCORP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.86%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,509,760 9,507,723 9,336,808 9,104,898 8,914,197 8,874,439 8,788,643 5.40%
PBT 1,923,280 970,396 1,000,172 671,673 799,831 782,727 780,742 82.49%
Tax -179,902 -147,942 -169,308 -23,623 -77,416 -39,207 -34,585 200.51%
NP 1,743,378 822,454 830,864 648,050 722,415 743,520 746,157 76.17%
-
NP to SH 1,039,746 344,582 333,384 293,787 345,062 377,303 392,507 91.56%
-
Tax Rate 9.35% 15.25% 16.93% 3.52% 9.68% 5.01% 4.43% -
Total Cost 7,766,382 8,685,269 8,505,944 8,456,848 8,191,782 8,130,919 8,042,486 -2.30%
-
Net Worth 7,004,328 6,240,328 6,271,645 6,091,059 6,100,892 6,105,106 6,081,511 9.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 7,004,328 6,240,328 6,271,645 6,091,059 6,100,892 6,105,106 6,081,511 9.88%
NOSH 3,045,100 3,045,100 3,045,100 3,045,529 3,050,446 3,052,553 3,040,755 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.33% 8.65% 8.90% 7.12% 8.10% 8.38% 8.49% -
ROE 14.84% 5.52% 5.32% 4.82% 5.66% 6.18% 6.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 312.27 312.34 306.68 298.96 292.23 290.72 289.03 5.29%
EPS 34.14 11.32 10.95 9.65 11.31 12.36 12.91 91.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.05 2.06 2.00 2.00 2.00 2.00 9.77%
Adjusted Per Share Value based on latest NOSH - 3,045,529
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 312.30 312.23 306.62 299.00 292.74 291.43 288.62 5.40%
EPS 34.14 11.32 10.95 9.65 11.33 12.39 12.89 91.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3002 2.0493 2.0596 2.0003 2.0035 2.0049 1.9971 9.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.60 2.81 2.77 2.58 2.82 2.77 2.78 -
P/RPS 0.83 0.90 0.90 0.86 0.97 0.95 0.96 -9.25%
P/EPS 7.62 24.82 25.30 26.75 24.93 22.41 21.54 -50.01%
EY 13.13 4.03 3.95 3.74 4.01 4.46 4.64 100.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.37 1.34 1.29 1.41 1.39 1.39 -12.90%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 30/11/11 23/08/11 31/05/11 22/02/11 -
Price 2.46 2.70 2.74 2.53 2.68 2.79 2.81 -
P/RPS 0.79 0.86 0.89 0.85 0.92 0.96 0.97 -12.80%
P/EPS 7.21 23.85 25.02 26.23 23.69 22.57 21.77 -52.16%
EY 13.88 4.19 4.00 3.81 4.22 4.43 4.59 109.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 1.33 1.27 1.34 1.40 1.41 -16.81%

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
Post a Comment