[MMCCORP] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -22.75%
YoY- -30.74%
Quarter Report
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 8,442,062 8,682,183 8,792,438 8,619,044 8,545,033 7,952,450 7,425,126 8.90%
PBT 682,508 720,054 738,042 861,036 1,041,069 1,247,881 1,254,557 -33.28%
Tax -58,581 -43,520 -58,781 -94,055 -124,003 -265,219 -259,896 -62.86%
NP 623,927 676,534 679,261 766,981 917,066 982,662 994,661 -26.65%
-
NP to SH 234,446 279,643 307,031 427,102 552,889 586,364 580,656 -45.28%
-
Tax Rate 8.58% 6.04% 7.96% 10.92% 11.91% 21.25% 20.72% -
Total Cost 7,818,135 8,005,649 8,113,177 7,852,063 7,627,967 6,969,788 6,430,465 13.87%
-
Net Worth 6,374,121 6,126,133 7,082,409 6,225,516 6,106,095 6,018,764 5,958,260 4.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 76,326 76,326 76,326 76,326 76,127 76,127 -
Div Payout % - 27.29% 24.86% 17.87% 13.80% 12.98% 13.11% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,374,121 6,126,133 7,082,409 6,225,516 6,106,095 6,018,764 5,958,260 4.58%
NOSH 3,079,285 3,017,800 3,558,999 3,128,400 3,053,047 3,055,210 3,071,268 0.17%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.39% 7.79% 7.73% 8.90% 10.73% 12.36% 13.40% -
ROE 3.68% 4.56% 4.34% 6.86% 9.05% 9.74% 9.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 274.16 287.70 247.05 275.51 279.89 260.29 241.76 8.72%
EPS 7.61 9.27 8.63 13.65 18.11 19.19 18.91 -45.40%
DPS 0.00 2.53 2.14 2.44 2.50 2.49 2.48 -
NAPS 2.07 2.03 1.99 1.99 2.00 1.97 1.94 4.40%
Adjusted Per Share Value based on latest NOSH - 3,128,400
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 277.23 285.12 288.74 283.05 280.62 261.16 243.84 8.90%
EPS 7.70 9.18 10.08 14.03 18.16 19.26 19.07 -45.28%
DPS 0.00 2.51 2.51 2.51 2.51 2.50 2.50 -
NAPS 2.0932 2.0118 2.3258 2.0444 2.0052 1.9765 1.9567 4.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.43 2.48 2.13 1.42 1.04 2.19 2.76 -
P/RPS 0.89 0.86 0.86 0.52 0.37 0.84 1.14 -15.17%
P/EPS 31.92 26.76 24.69 10.40 5.74 11.41 14.60 68.21%
EY 3.13 3.74 4.05 9.61 17.41 8.76 6.85 -40.59%
DY 0.00 1.02 1.01 1.72 2.40 1.14 0.90 -
P/NAPS 1.17 1.22 1.07 0.71 0.52 1.11 1.42 -12.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 18/08/09 28/05/09 25/02/09 26/11/08 27/08/08 -
Price 2.45 2.50 2.48 1.93 1.41 1.38 2.00 -
P/RPS 0.89 0.87 1.00 0.70 0.50 0.53 0.83 4.74%
P/EPS 32.18 26.98 28.75 14.14 7.79 7.19 10.58 109.50%
EY 3.11 3.71 3.48 7.07 12.84 13.91 9.45 -52.23%
DY 0.00 1.01 0.86 1.26 1.77 1.81 1.24 -
P/NAPS 1.18 1.23 1.25 0.97 0.71 0.70 1.03 9.46%

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