[MMCCORP] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
19-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -12.97%
YoY- -80.19%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 599,113 569,842 733,004 720,781 575,090 459,878 347,618 54.90%
PBT 119,160 135,910 205,735 121,736 147,847 229,573 196,704 -33.16%
Tax -64,507 -63,577 -96,011 -24,149 -35,719 -48,510 -31,295 78.87%
NP 54,653 72,333 109,724 97,587 112,128 181,063 165,409 -58.94%
-
NP to SH 54,653 72,333 109,724 97,587 112,128 181,063 165,409 -58.94%
-
Tax Rate 54.13% 46.78% 46.67% 19.84% 24.16% 21.13% 15.91% -
Total Cost 544,460 497,509 623,280 623,194 462,962 278,815 182,209 141.10%
-
Net Worth 1,198,400 0 902,902 2,114,261 2,100,542 2,074,489 2,022,292 -34.33%
Dividend
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 51,352 59,720 59,720 33,438 25,081 41,788 41,788 18.02%
Div Payout % 93.96% 82.56% 54.43% 34.27% 22.37% 23.08% 25.26% -
Equity
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,198,400 0 902,902 2,114,261 2,100,542 2,074,489 2,022,292 -34.33%
NOSH 1,119,999 859,906 859,906 835,676 836,869 836,487 835,657 26.54%
Ratio Analysis
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 9.12% 12.69% 14.97% 13.54% 19.50% 39.37% 47.58% -
ROE 4.56% 0.00% 12.15% 4.62% 5.34% 8.73% 8.18% -
Per Share
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 53.49 66.27 85.24 86.25 68.72 54.98 41.60 22.39%
EPS 4.88 8.41 12.76 11.68 13.40 21.65 19.79 -67.55%
DPS 4.59 6.95 6.95 4.00 3.00 5.00 5.00 -6.64%
NAPS 1.07 0.00 1.05 2.53 2.51 2.48 2.42 -48.11%
Adjusted Per Share Value based on latest NOSH - 835,676
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 19.67 18.71 24.07 23.67 18.89 15.10 11.42 54.82%
EPS 1.79 2.38 3.60 3.20 3.68 5.95 5.43 -59.02%
DPS 1.69 1.96 1.96 1.10 0.82 1.37 1.37 18.38%
NAPS 0.3936 0.00 0.2965 0.6943 0.6898 0.6813 0.6641 -34.33%
Price Multiplier on Financial Quarter End Date
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/04/03 31/03/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.05 2.05 2.14 2.11 2.69 3.18 2.04 -
P/RPS 3.83 3.09 2.51 2.45 3.91 5.78 4.90 -17.96%
P/EPS 42.01 24.37 16.77 18.07 20.08 14.69 10.31 209.38%
EY 2.38 4.10 5.96 5.53 4.98 6.81 9.70 -67.68%
DY 2.24 3.39 3.25 1.90 1.12 1.57 2.45 -6.95%
P/NAPS 1.92 0.00 2.04 0.83 1.07 1.28 0.84 94.37%
Price Multiplier on Announcement Date
30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date - - 03/04/03 19/12/02 27/09/02 01/07/02 28/03/02 -
Price 0.00 0.00 2.05 1.87 2.16 2.94 2.63 -
P/RPS 0.00 0.00 2.40 2.17 3.14 5.35 6.32 -
P/EPS 0.00 0.00 16.07 16.01 16.12 13.58 13.29 -
EY 0.00 0.00 6.22 6.24 6.20 7.36 7.53 -
DY 0.00 0.00 3.39 2.14 1.39 1.70 1.90 -
P/NAPS 0.00 0.00 1.95 0.74 0.86 1.19 1.09 -

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