[MMCCORP] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.41%
YoY- 23.1%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 7,462,358 8,889,074 8,765,501 8,307,882 8,530,687 7,565,411 7,445,353 0.15%
PBT 2,229,777 1,034,246 885,609 448,429 425,075 207,319 250,669 331.03%
Tax -187,818 -104,939 -81,307 128,190 182,865 199,981 189,693 -
NP 2,041,959 929,307 804,302 576,619 607,940 407,300 440,362 178.85%
-
NP to SH 1,749,193 565,111 492,932 329,602 359,866 238,276 223,523 295.65%
-
Tax Rate 8.42% 10.15% 9.18% -28.59% -43.02% -96.46% -75.67% -
Total Cost 5,420,399 7,959,767 7,961,199 7,731,263 7,922,747 7,158,111 7,004,991 -15.75%
-
Net Worth 8,922,143 7,582,299 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 15.56%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 8,922,143 7,582,299 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 15.56%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 27.36% 10.45% 9.18% 6.94% 7.13% 5.38% 5.91% -
ROE 19.61% 7.45% 6.58% 4.51% 4.97% 3.32% 3.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 245.06 291.91 287.86 272.83 280.14 248.45 244.50 0.15%
EPS 57.44 18.56 16.19 10.82 11.82 7.82 7.34 295.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.49 2.46 2.40 2.38 2.36 2.36 15.56%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 245.06 291.91 287.86 272.83 280.14 248.45 244.50 0.15%
EPS 57.44 18.56 16.19 10.82 11.82 7.82 7.34 295.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.49 2.46 2.40 2.38 2.36 2.36 15.56%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.51 2.53 2.39 2.38 2.54 2.82 2.88 -
P/RPS 1.02 0.87 0.83 0.87 0.91 1.14 1.18 -9.28%
P/EPS 4.37 13.63 14.76 21.99 21.49 36.04 39.23 -76.94%
EY 22.89 7.34 6.77 4.55 4.65 2.77 2.55 333.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.02 0.97 0.99 1.07 1.19 1.22 -20.84%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 25/02/15 26/11/14 27/08/14 28/05/14 27/02/14 -
Price 1.60 2.60 2.60 2.35 2.35 2.72 2.78 -
P/RPS 0.65 0.89 0.90 0.86 0.84 1.09 1.14 -31.31%
P/EPS 2.79 14.01 16.06 21.71 19.89 34.76 37.87 -82.50%
EY 35.90 7.14 6.23 4.61 5.03 2.88 2.64 472.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.04 1.06 0.98 0.99 1.15 1.18 -39.96%

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