[MMCCORP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.41%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,569,285 2,328,206 2,012,619 1,929,127 1,816,560 1,664,522 1,564,322 39.16%
PBT 561,839 466,675 344,981 534,927 520,534 541,583 560,772 0.12%
Tax -70,955 -71,059 -56,826 -71,918 -99,475 -135,548 -168,204 -43.72%
NP 490,884 395,616 288,155 463,009 421,059 406,035 392,568 16.05%
-
NP to SH 359,042 274,152 183,592 380,888 379,316 384,802 392,568 -5.77%
-
Tax Rate 12.63% 15.23% 16.47% 13.44% 19.11% 25.03% 30.00% -
Total Cost 2,078,401 1,932,590 1,724,464 1,466,118 1,395,501 1,258,487 1,171,754 46.47%
-
Net Worth 4,066,700 3,928,071 3,861,747 4,037,927 1,296,403 1,239,290 1,227,949 122.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 91,424 91,424 91,424 91,424 67,553 67,553 67,553 22.32%
Div Payout % 25.46% 33.35% 49.80% 24.00% 17.81% 17.56% 17.21% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,066,700 3,928,071 3,861,747 4,037,927 1,296,403 1,239,290 1,227,949 122.01%
NOSH 1,523,108 1,522,508 1,520,373 1,523,746 1,127,307 1,126,627 1,126,559 22.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.11% 16.99% 14.32% 24.00% 23.18% 24.39% 25.10% -
ROE 8.83% 6.98% 4.75% 9.43% 29.26% 31.05% 31.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 168.69 152.92 132.38 126.60 161.14 147.74 138.86 13.83%
EPS 23.57 18.01 12.08 25.00 33.65 34.16 34.85 -22.93%
DPS 6.00 6.00 6.01 6.00 6.00 6.00 6.00 0.00%
NAPS 2.67 2.58 2.54 2.65 1.15 1.10 1.09 81.61%
Adjusted Per Share Value based on latest NOSH - 1,523,746
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 84.37 76.46 66.09 63.35 59.66 54.66 51.37 39.16%
EPS 11.79 9.00 6.03 12.51 12.46 12.64 12.89 -5.76%
DPS 3.00 3.00 3.00 3.00 2.22 2.22 2.22 22.20%
NAPS 1.3355 1.29 1.2682 1.326 0.4257 0.407 0.4033 122.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.04 3.20 2.38 1.99 2.20 1.93 1.99 -
P/RPS 1.80 2.09 1.80 1.57 1.37 1.31 1.43 16.56%
P/EPS 12.90 17.77 19.71 7.96 6.54 5.65 5.71 72.08%
EY 7.75 5.63 5.07 12.56 15.29 17.70 17.51 -41.89%
DY 1.97 1.88 2.53 3.02 2.73 3.11 3.02 -24.76%
P/NAPS 1.14 1.24 0.94 0.75 1.91 1.75 1.83 -27.03%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 24/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 -
Price 3.86 3.20 3.48 2.17 2.04 2.18 1.99 -
P/RPS 2.29 2.09 2.63 1.71 1.27 1.48 1.43 36.83%
P/EPS 16.37 17.77 28.82 8.68 6.06 6.38 5.71 101.68%
EY 6.11 5.63 3.47 11.52 16.49 15.67 17.51 -50.40%
DY 1.55 1.88 1.73 2.76 2.94 2.75 3.02 -35.87%
P/NAPS 1.45 1.24 1.37 0.82 1.77 1.98 1.83 -14.36%

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