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

Stock

[MMCCORP] MMC CORPORATION BHD

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

MMCCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	8,442,062	8,682,183	8,792,438	8,619,044	8,545,033	7,952,450	7,425,126	8.90%
YoY %	-2.77%	-1.25%	2.01%	0.87%	7.45%	7.10%	-	-
Horiz. %	113.70%	116.93%	118.41%	116.08%	115.08%	107.10%	100.00%	-
PBT	682,508	720,054	738,042	861,036	1,041,069	1,247,881	1,254,557	-33.28%
YoY %	-5.21%	-2.44%	-14.28%	-17.29%	-16.57%	-0.53%	-	-
Horiz. %	54.40%	57.40%	58.83%	68.63%	82.98%	99.47%	100.00%	-
Tax	-58,581	-43,520	-58,781	-94,055	-124,003	-265,219	-259,896	-62.86%
YoY %	-34.61%	25.96%	37.50%	24.15%	53.25%	-2.05%	-	-
Horiz. %	22.54%	16.75%	22.62%	36.19%	47.71%	102.05%	100.00%	-
NP	623,927	676,534	679,261	766,981	917,066	982,662	994,661	-26.65%
YoY %	-7.78%	-0.40%	-11.44%	-16.37%	-6.68%	-1.21%	-	-
Horiz. %	62.73%	68.02%	68.29%	77.11%	92.20%	98.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	234,446	279,643	307,031	427,102	552,889	586,364	580,656	-45.28%
YoY %	-16.16%	-8.92%	-28.11%	-22.75%	-5.71%	0.98%	-	-
Horiz. %	40.38%	48.16%	52.88%	73.56%	95.22%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.58%	6.04%	7.96%	10.92%	11.91%	21.25%	20.72%	-
YoY %	42.05%	-24.12%	-27.11%	-8.31%	-43.95%	2.56%	-	-
Horiz. %	41.41%	29.15%	38.42%	52.70%	57.48%	102.56%	100.00%	-
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%
YoY %	-2.34%	-1.33%	3.33%	2.94%	9.44%	8.39%	-	-
Horiz. %	121.58%	124.50%	126.17%	122.11%	118.62%	108.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.05%	-13.50%	13.76%	1.96%	1.45%	1.02%	-	-
Horiz. %	106.98%	102.82%	118.87%	104.49%	102.48%	101.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	-	76,326	76,326	76,326	76,326	76,127	76,127	-
YoY %	-	0.00%	0.00%	0.00%	0.26%	0.00%	-	-
Horiz. %	-	100.26%	100.26%	100.26%	100.26%	100.00%	100.00%	-
Div Payout %	-	27.29%	24.86%	17.87%	13.80%	12.98%	13.11%	-
YoY %	-	9.77%	39.12%	29.49%	6.32%	-0.99%	-	-
Horiz. %	-	208.16%	189.63%	136.31%	105.26%	99.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
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%
YoY %	4.05%	-13.50%	13.76%	1.96%	1.45%	1.02%	-	-
Horiz. %	106.98%	102.82%	118.87%	104.49%	102.48%	101.02%	100.00%	-
NOSH	3,079,285	3,017,800	3,558,999	3,128,400	3,053,047	3,055,210	3,071,268	0.17%
YoY %	2.04%	-15.21%	13.76%	2.47%	-0.07%	-0.52%	-	-
Horiz. %	100.26%	98.26%	115.88%	101.86%	99.41%	99.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.39%	7.79%	7.73%	8.90%	10.73%	12.36%	13.40%	-
YoY %	-5.13%	0.78%	-13.15%	-17.05%	-13.19%	-7.76%	-	-
Horiz. %	55.15%	58.13%	57.69%	66.42%	80.07%	92.24%	100.00%	-
ROE	3.68%	4.56%	4.34%	6.86%	9.05%	9.74%	9.75%	-
YoY %	-19.30%	5.07%	-36.73%	-24.20%	-7.08%	-0.10%	-	-
Horiz. %	37.74%	46.77%	44.51%	70.36%	92.82%	99.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	274.16	287.70	247.05	275.51	279.89	260.29	241.76	8.72%
YoY %	-4.71%	16.45%	-10.33%	-1.56%	7.53%	7.66%	-	-
Horiz. %	113.40%	119.00%	102.19%	113.96%	115.77%	107.66%	100.00%	-
EPS	7.61	9.27	8.63	13.65	18.11	19.19	18.91	-45.40%
YoY %	-17.91%	7.42%	-36.78%	-24.63%	-5.63%	1.48%	-	-
Horiz. %	40.24%	49.02%	45.64%	72.18%	95.77%	101.48%	100.00%	-
DPS	0.00	2.53	2.14	2.44	2.50	2.49	2.48	-
YoY %	0.00%	18.22%	-12.30%	-2.40%	0.40%	0.40%	-	-
Horiz. %	0.00%	102.02%	86.29%	98.39%	100.81%	100.40%	100.00%	-
NAPS	2.07	2.03	1.99	1.99	2.00	1.97	1.94	4.40%
YoY %	1.97%	2.01%	0.00%	-0.50%	1.52%	1.55%	-	-
Horiz. %	106.70%	104.64%	102.58%	102.58%	103.09%	101.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,128,400
RPS	277.23	285.12	288.74	283.05	280.62	261.16	243.84	8.90%
YoY %	-2.77%	-1.25%	2.01%	0.87%	7.45%	7.10%	-	-
Horiz. %	113.69%	116.93%	118.41%	116.08%	115.08%	107.10%	100.00%	-
EPS	7.70	9.18	10.08	14.03	18.16	19.26	19.07	-45.28%
YoY %	-16.12%	-8.93%	-28.15%	-22.74%	-5.71%	1.00%	-	-
Horiz. %	40.38%	48.14%	52.86%	73.57%	95.23%	101.00%	100.00%	-
DPS	0.00	2.51	2.51	2.51	2.51	2.50	2.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.40%	0.00%	-	-
Horiz. %	0.00%	100.40%	100.40%	100.40%	100.40%	100.00%	100.00%	-
NAPS	2.0932	2.0118	2.3258	2.0444	2.0052	1.9765	1.9567	4.58%
YoY %	4.05%	-13.50%	13.76%	1.95%	1.45%	1.01%	-	-
Horiz. %	106.98%	102.82%	118.86%	104.48%	102.48%	101.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	3.49%	0.00%	65.38%	40.54%	-55.95%	-26.32%	-	-
Horiz. %	78.07%	75.44%	75.44%	45.61%	32.46%	73.68%	100.00%	-
P/EPS	31.92	26.76	24.69	10.40	5.74	11.41	14.60	68.21%
YoY %	19.28%	8.38%	137.40%	81.18%	-49.69%	-21.85%	-	-
Horiz. %	218.63%	183.29%	169.11%	71.23%	39.32%	78.15%	100.00%	-
EY	3.13	3.74	4.05	9.61	17.41	8.76	6.85	-40.59%
YoY %	-16.31%	-7.65%	-57.86%	-44.80%	98.74%	27.88%	-	-
Horiz. %	45.69%	54.60%	59.12%	140.29%	254.16%	127.88%	100.00%	-
DY	0.00	1.02	1.01	1.72	2.40	1.14	0.90	-
YoY %	0.00%	0.99%	-41.28%	-28.33%	110.53%	26.67%	-	-
Horiz. %	0.00%	113.33%	112.22%	191.11%	266.67%	126.67%	100.00%	-
P/NAPS	1.17	1.22	1.07	0.71	0.52	1.11	1.42	-12.08%
YoY %	-4.10%	14.02%	50.70%	36.54%	-53.15%	-21.83%	-	-
Horiz. %	82.39%	85.92%	75.35%	50.00%	36.62%	78.17%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	2.30%	-13.00%	42.86%	40.00%	-5.66%	-36.14%	-	-
Horiz. %	107.23%	104.82%	120.48%	84.34%	60.24%	63.86%	100.00%	-
P/EPS	32.18	26.98	28.75	14.14	7.79	7.19	10.58	109.50%
YoY %	19.27%	-6.16%	103.32%	81.51%	8.34%	-32.04%	-	-
Horiz. %	304.16%	255.01%	271.74%	133.65%	73.63%	67.96%	100.00%	-
EY	3.11	3.71	3.48	7.07	12.84	13.91	9.45	-52.23%
YoY %	-16.17%	6.61%	-50.78%	-44.94%	-7.69%	47.20%	-	-
Horiz. %	32.91%	39.26%	36.83%	74.81%	135.87%	147.20%	100.00%	-
DY	0.00	1.01	0.86	1.26	1.77	1.81	1.24	-
YoY %	0.00%	17.44%	-31.75%	-28.81%	-2.21%	45.97%	-	-
Horiz. %	0.00%	81.45%	69.35%	101.61%	142.74%	145.97%	100.00%	-
P/NAPS	1.18	1.23	1.25	0.97	0.71	0.70	1.03	9.46%
YoY %	-4.07%	-1.60%	28.87%	36.62%	1.43%	-32.04%	-	-
Horiz. %	114.56%	119.42%	121.36%	94.17%	68.93%	67.96%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos