[MMCCORP] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.12%
YoY- 140.31%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 5,722,033 4,667,519 3,667,199 3,089,732 2,839,060 2,569,285 2,328,206 81.81%
PBT 1,018,042 792,137 707,035 641,478 581,340 561,839 466,675 67.96%
Tax -156,999 -52,165 -11,563 -1,818 -12,677 -70,955 -71,059 69.39%
NP 861,043 739,972 695,472 639,660 568,663 490,884 395,616 67.70%
-
NP to SH 551,522 445,667 464,132 441,196 390,024 359,042 274,152 59.15%
-
Tax Rate 15.42% 6.59% 1.64% 0.28% 2.18% 12.63% 15.23% -
Total Cost 4,860,990 3,927,547 2,971,727 2,450,072 2,270,397 2,078,401 1,932,590 84.64%
-
Net Worth 5,861,796 5,344,398 5,144,366 4,230,662 4,139,382 4,066,700 3,928,071 30.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 76,127 136,964 136,964 136,964 136,964 91,424 91,424 -11.46%
Div Payout % 13.80% 30.73% 29.51% 31.04% 35.12% 25.46% 33.35% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 5,861,796 5,344,398 5,144,366 4,230,662 4,139,382 4,066,700 3,928,071 30.49%
NOSH 1,522,544 1,522,620 1,522,001 1,521,821 1,521,831 1,523,108 1,522,508 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.05% 15.85% 18.96% 20.70% 20.03% 19.11% 16.99% -
ROE 9.41% 8.34% 9.02% 10.43% 9.42% 8.83% 6.98% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 375.82 306.55 240.95 203.03 186.56 168.69 152.92 81.81%
EPS 36.22 29.27 30.49 28.99 25.63 23.57 18.01 59.12%
DPS 5.00 9.00 9.00 9.00 9.00 6.00 6.00 -11.41%
NAPS 3.85 3.51 3.38 2.78 2.72 2.67 2.58 30.49%
Adjusted Per Share Value based on latest NOSH - 1,521,821
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 187.91 153.28 120.43 101.47 93.23 84.37 76.46 81.81%
EPS 18.11 14.64 15.24 14.49 12.81 11.79 9.00 59.18%
DPS 2.50 4.50 4.50 4.50 4.50 3.00 3.00 -11.41%
NAPS 1.925 1.7551 1.6894 1.3893 1.3594 1.3355 1.29 30.49%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 9.30 8.45 7.80 6.00 4.04 3.04 3.20 -
P/RPS 2.47 2.76 3.24 2.96 2.17 1.80 2.09 11.74%
P/EPS 25.67 28.87 25.58 20.70 15.76 12.90 17.77 27.70%
EY 3.90 3.46 3.91 4.83 6.34 7.75 5.63 -21.65%
DY 0.54 1.07 1.15 1.50 2.23 1.97 1.88 -56.36%
P/NAPS 2.42 2.41 2.31 2.16 1.49 1.14 1.24 55.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 27/08/07 23/05/07 27/02/07 28/11/06 24/08/06 -
Price 3.76 8.65 7.35 8.40 5.60 3.86 3.20 -
P/RPS 1.00 2.82 3.05 4.14 3.00 2.29 2.09 -38.74%
P/EPS 10.38 29.55 24.10 28.97 21.85 16.37 17.77 -30.05%
EY 9.63 3.38 4.15 3.45 4.58 6.11 5.63 42.88%
DY 1.33 1.04 1.22 1.07 1.61 1.55 1.88 -20.55%
P/NAPS 0.98 2.46 2.17 3.02 2.06 1.45 1.24 -14.48%

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