[MMCCORP] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Annual (Unaudited) Result
Revenue	5,722,033	2,839,060	1,929,127	1,378,475	1,167,598	729,883	1,045,513	33.27%
YoY %	101.55%	47.17%	39.95%	18.06%	59.97%	-30.19%	-	-
Horiz. %	547.29%	271.55%	184.51%	131.85%	111.68%	69.81%	100.00%	-
PBT	1,018,042	581,340	534,927	458,910	220,467	205,376	190,479	32.74%
YoY %	75.12%	8.68%	16.56%	108.15%	7.35%	7.82%	-	-
Horiz. %	534.46%	305.20%	280.83%	240.92%	115.74%	107.82%	100.00%	-
Tax	-156,999	-12,677	-53,724	-168,105	-104,316	-94,702	-25,070	36.34%
YoY %	-1,138.46%	76.40%	68.04%	-61.15%	-10.15%	-277.75%	-	-
Horiz. %	626.24%	50.57%	214.30%	670.54%	416.10%	377.75%	100.00%	-
NP	861,043	568,663	481,203	290,805	116,151	110,674	165,409	32.15%
YoY %	51.42%	18.18%	65.47%	150.37%	4.95%	-33.09%	-	-
Horiz. %	520.55%	343.79%	290.92%	175.81%	70.22%	66.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	551,522	390,024	380,888	290,805	116,151	110,674	165,409	22.56%
YoY %	41.41%	2.40%	30.98%	150.37%	4.95%	-33.09%	-	-
Horiz. %	333.43%	235.79%	230.27%	175.81%	70.22%	66.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.42%	2.18%	10.04%	36.63%	47.32%	46.11%	13.16%	-
YoY %	607.34%	-78.29%	-72.59%	-22.59%	2.62%	250.38%	-	-
Horiz. %	117.17%	16.57%	76.29%	278.34%	359.57%	350.38%	100.00%	-
Total Cost	4,860,990	2,270,397	1,447,924	1,087,670	1,051,447	619,209	880,104	33.48%
YoY %	114.10%	56.80%	33.12%	3.45%	69.80%	-29.64%	-	-
Horiz. %	552.32%	257.97%	164.52%	123.58%	119.47%	70.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,865,634	4,140,769	3,016,691	980,241	718,922	653,658	2,023,709	19.70%
YoY %	41.66%	37.26%	207.75%	36.35%	9.98%	-67.70%	-	-
Horiz. %	289.85%	204.61%	149.07%	48.44%	35.52%	32.30%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Dividend
Div	76,177	137,010	73,577	56,335	56,165	43,003	41,812	10.66%
YoY %	-44.40%	86.21%	30.61%	0.30%	30.61%	2.85%	-	-
Horiz. %	182.19%	327.68%	175.97%	134.73%	134.33%	102.85%	100.00%	-
Div Payout %	13.81%	35.13%	19.32%	19.37%	48.36%	38.86%	25.28%	-
YoY %	-60.69%	81.83%	-0.26%	-59.95%	24.45%	53.72%	-	-
Horiz. %	54.63%	138.96%	76.42%	76.62%	191.30%	153.72%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Equity
Net Worth	5,865,634	4,140,769	3,016,691	980,241	718,922	653,658	2,023,709	19.70%
YoY %	41.66%	37.26%	207.75%	36.35%	9.98%	-67.70%	-	-
Horiz. %	289.85%	204.61%	149.07%	48.44%	35.52%	32.30%	100.00%	-
NOSH	1,523,541	1,522,341	1,226,297	1,126,714	1,123,317	860,077	836,243	10.66%
YoY %	0.08%	24.14%	8.84%	0.30%	30.61%	2.85%	-	-
Horiz. %	182.19%	182.05%	146.64%	134.74%	134.33%	102.85%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Ratio Analysis
NP Margin	15.05%	20.03%	24.94%	21.10%	9.95%	15.16%	15.82%	-
YoY %	-24.86%	-19.69%	18.20%	112.06%	-34.37%	-4.17%	-	-
Horiz. %	95.13%	126.61%	157.65%	133.38%	62.90%	95.83%	100.00%	-
ROE	9.40%	9.42%	12.63%	29.67%	16.16%	16.93%	8.17%	-
YoY %	-0.21%	-25.42%	-57.43%	83.60%	-4.55%	107.22%	-	-
Horiz. %	115.06%	115.30%	154.59%	363.16%	197.80%	207.22%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Per Share
RPS	375.57	186.49	157.31	122.34	103.94	84.86	125.02	20.42%
YoY %	101.39%	18.55%	28.58%	17.70%	22.48%	-32.12%	-	-
Horiz. %	300.41%	149.17%	125.83%	97.86%	83.14%	67.88%	100.00%	-
EPS	36.20	25.62	31.06	25.81	10.34	12.87	19.78	10.75%
YoY %	41.30%	-17.51%	20.34%	149.61%	-19.66%	-34.93%	-	-
Horiz. %	183.01%	129.52%	157.03%	130.49%	52.28%	65.07%	100.00%	-
DPS	5.00	9.00	6.00	5.00	5.00	5.00	5.00	0.00%
YoY %	-44.44%	50.00%	20.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	180.00%	120.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.85	2.72	2.46	0.87	0.64	0.76	2.42	8.16%
YoY %	41.54%	10.57%	182.76%	35.94%	-15.79%	-68.60%	-	-
Horiz. %	159.09%	112.40%	101.65%	35.95%	26.45%	31.40%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,125,898
RPS	187.91	93.23	63.35	45.27	38.34	23.97	34.33	33.27%
YoY %	101.56%	47.17%	39.94%	18.08%	59.95%	-30.18%	-	-
Horiz. %	547.36%	271.57%	184.53%	131.87%	111.68%	69.82%	100.00%	-
EPS	18.11	12.81	12.51	9.55	3.81	3.63	5.43	22.57%
YoY %	41.37%	2.40%	30.99%	150.66%	4.96%	-33.15%	-	-
Horiz. %	333.52%	235.91%	230.39%	175.87%	70.17%	66.85%	100.00%	-
DPS	2.50	4.50	2.42	1.85	1.84	1.41	1.37	10.69%
YoY %	-44.44%	85.95%	30.81%	0.54%	30.50%	2.92%	-	-
Horiz. %	182.48%	328.47%	176.64%	135.04%	134.31%	102.92%	100.00%	-
NAPS	1.9263	1.3598	0.9907	0.3219	0.2361	0.2147	0.6646	19.70%
YoY %	41.66%	37.26%	207.77%	36.34%	9.97%	-67.69%	-	-
Horiz. %	289.84%	204.60%	149.07%	48.44%	35.53%	32.31%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/12/05	31/12/04	30/01/04	30/01/03	31/01/02	-
Price	9.30	4.04	1.99	2.03	2.09	2.14	2.04	-
P/RPS	2.48	2.17	1.26	1.66	2.01	2.52	1.63	7.34%
YoY %	14.29%	72.22%	-24.10%	-17.41%	-20.24%	54.60%	-	-
Horiz. %	152.15%	133.13%	77.30%	101.84%	123.31%	154.60%	100.00%	-
P/EPS	25.69	15.77	6.41	7.87	20.21	16.63	10.31	16.68%
YoY %	62.90%	146.02%	-18.55%	-61.06%	21.53%	61.30%	-	-
Horiz. %	249.18%	152.96%	62.17%	76.33%	196.02%	161.30%	100.00%	-
EY	3.89	6.34	15.61	12.71	4.95	6.01	9.70	-14.30%
YoY %	-38.64%	-59.39%	22.82%	156.77%	-17.64%	-38.04%	-	-
Horiz. %	40.10%	65.36%	160.93%	131.03%	51.03%	61.96%	100.00%	-
DY	0.54	2.23	3.02	2.46	2.39	2.34	2.45	-22.55%
YoY %	-75.78%	-26.16%	22.76%	2.93%	2.14%	-4.49%	-	-
Horiz. %	22.04%	91.02%	123.27%	100.41%	97.55%	95.51%	100.00%	-
P/NAPS	2.42	1.49	0.81	2.33	3.27	2.82	0.84	19.57%
YoY %	62.42%	83.95%	-65.24%	-28.75%	15.96%	235.71%	-	-
Horiz. %	288.10%	177.38%	96.43%	277.38%	389.29%	335.71%	100.00%	-

	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	CAGR
Price Multiplier on Announcement Date
Date	27/02/08	27/02/07	27/02/06	24/02/05	29/03/04	03/04/03	28/03/02	-
Price	3.76	5.60	2.17	2.04	2.29	2.05	2.63	-
P/RPS	1.00	3.00	1.38	1.67	2.20	2.42	2.10	-11.78%
YoY %	-66.67%	117.39%	-17.37%	-24.09%	-9.09%	15.24%	-	-
Horiz. %	47.62%	142.86%	65.71%	79.52%	104.76%	115.24%	100.00%	-
P/EPS	10.39	21.86	6.99	7.90	22.15	15.93	13.30	-4.08%
YoY %	-52.47%	212.73%	-11.52%	-64.33%	39.05%	19.77%	-	-
Horiz. %	78.12%	164.36%	52.56%	59.40%	166.54%	119.77%	100.00%	-
EY	9.63	4.58	14.31	12.65	4.52	6.28	7.52	4.26%
YoY %	110.26%	-67.99%	13.12%	179.87%	-28.03%	-16.49%	-	-
Horiz. %	128.06%	60.90%	190.29%	168.22%	60.11%	83.51%	100.00%	-
DY	1.33	1.61	2.76	2.45	2.18	2.44	1.90	-5.84%
YoY %	-17.39%	-41.67%	12.65%	12.39%	-10.66%	28.42%	-	-
Horiz. %	70.00%	84.74%	145.26%	128.95%	114.74%	128.42%	100.00%	-
P/NAPS	0.98	2.06	0.88	2.34	3.58	2.70	1.09	-1.78%
YoY %	-52.43%	134.09%	-62.39%	-34.64%	32.59%	147.71%	-	-
Horiz. %	89.91%	188.99%	80.73%	214.68%	328.44%	247.71%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos