[MMCCORP] YoY Annual (Unaudited) Result on 31-Jan-2003 [#4]

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Annual (Unaudited) Result
Revenue	1,929,127	1,378,475	1,167,598	729,883	1,045,513	1,024,202	1,016,738	11.42%
YoY %	39.95%	18.06%	59.97%	-30.19%	2.08%	0.73%	-	-
Horiz. %	189.74%	135.58%	114.84%	71.79%	102.83%	100.73%	100.00%	-
PBT	534,927	458,910	220,467	205,376	190,479	419,955	216,306	16.52%
YoY %	16.56%	108.15%	7.35%	7.82%	-54.64%	94.15%	-	-
Horiz. %	247.30%	212.16%	101.92%	94.95%	88.06%	194.15%	100.00%	-
Tax	-53,724	-168,105	-104,316	-94,702	-25,070	-19,943	-99,783	-9.92%
YoY %	68.04%	-61.15%	-10.15%	-277.75%	-25.71%	80.01%	-	-
Horiz. %	53.84%	168.47%	104.54%	94.91%	25.12%	19.99%	100.00%	-
NP	481,203	290,805	116,151	110,674	165,409	400,012	116,523	27.06%
YoY %	65.47%	150.37%	4.95%	-33.09%	-58.65%	243.29%	-	-
Horiz. %	412.97%	249.57%	99.68%	94.98%	141.95%	343.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,888	290,805	116,151	110,674	165,409	400,012	116,523	22.14%
YoY %	30.98%	150.37%	4.95%	-33.09%	-58.65%	243.29%	-	-
Horiz. %	326.88%	249.57%	99.68%	94.98%	141.95%	343.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.04%	36.63%	47.32%	46.11%	13.16%	4.75%	46.13%	-
YoY %	-72.59%	-22.59%	2.62%	250.38%	177.05%	-89.70%	-	-
Horiz. %	21.76%	79.41%	102.58%	99.96%	28.53%	10.30%	100.00%	-
Total Cost	1,447,924	1,087,670	1,051,447	619,209	880,104	624,190	900,215	8.35%
YoY %	33.12%	3.45%	69.80%	-29.64%	41.00%	-30.66%	-	-
Horiz. %	160.84%	120.82%	116.80%	68.78%	97.77%	69.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,016,691	980,241	718,922	653,658	2,023,709	8,201,684	1,579,831	11.54%
YoY %	207.75%	36.35%	9.98%	-67.70%	-75.33%	419.15%	-	-
Horiz. %	190.95%	62.05%	45.51%	41.38%	128.10%	519.15%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	73,577	56,335	56,165	43,003	41,812	2,518	-	-
YoY %	30.61%	0.30%	30.61%	2.85%	1,560.52%	0.00%	-	-
Horiz. %	2,922.04%	2,237.29%	2,230.54%	1,707.82%	1,660.52%	100.00%	-	-
Div Payout %	19.32%	19.37%	48.36%	38.86%	25.28%	0.63%	-	-
YoY %	-0.26%	-59.95%	24.45%	53.72%	3,912.70%	0.00%	-	-
Horiz. %	3,066.67%	3,074.60%	7,676.19%	6,168.25%	4,012.70%	100.00%	-	-

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	3,016,691	980,241	718,922	653,658	2,023,709	8,201,684	1,579,831	11.54%
YoY %	207.75%	36.35%	9.98%	-67.70%	-75.33%	419.15%	-	-
Horiz. %	190.95%	62.05%	45.51%	41.38%	128.10%	519.15%	100.00%	-
NOSH	1,226,297	1,126,714	1,123,317	860,077	836,243	3,597,230	835,889	6.68%
YoY %	8.84%	0.30%	30.61%	2.85%	-76.75%	330.35%	-	-
Horiz. %	146.71%	134.79%	134.39%	102.89%	100.04%	430.35%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	24.94%	21.10%	9.95%	15.16%	15.82%	39.06%	11.46%	-
YoY %	18.20%	112.06%	-34.37%	-4.17%	-59.50%	240.84%	-	-
Horiz. %	217.63%	184.12%	86.82%	132.29%	138.05%	340.84%	100.00%	-
ROE	12.63%	29.67%	16.16%	16.93%	8.17%	4.88%	7.38%	-
YoY %	-57.43%	83.60%	-4.55%	107.22%	67.42%	-33.88%	-	-
Horiz. %	171.14%	402.03%	218.97%	229.40%	110.70%	66.12%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	157.31	122.34	103.94	84.86	125.02	28.47	121.64	4.43%
YoY %	28.58%	17.70%	22.48%	-32.12%	339.13%	-76.59%	-	-
Horiz. %	129.32%	100.58%	85.45%	69.76%	102.78%	23.41%	100.00%	-
EPS	31.06	25.81	10.34	12.87	19.78	11.12	13.94	14.49%
YoY %	20.34%	149.61%	-19.66%	-34.93%	77.88%	-20.23%	-	-
Horiz. %	222.81%	185.15%	74.18%	92.32%	141.89%	79.77%	100.00%	-
DPS	6.00	5.00	5.00	5.00	5.00	0.07	0.00	-
YoY %	20.00%	0.00%	0.00%	0.00%	7,042.86%	0.00%	-	-
Horiz. %	8,571.43%	7,142.86%	7,142.86%	7,142.86%	7,142.86%	100.00%	-	-
NAPS	2.46	0.87	0.64	0.76	2.42	2.28	1.89	4.55%
YoY %	182.76%	35.94%	-15.79%	-68.60%	6.14%	20.63%	-	-
Horiz. %	130.16%	46.03%	33.86%	40.21%	128.04%	120.63%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 859,906
RPS	63.35	45.27	38.34	23.97	34.33	33.63	33.39	11.42%
YoY %	39.94%	18.08%	59.95%	-30.18%	2.08%	0.72%	-	-
Horiz. %	189.73%	135.58%	114.82%	71.79%	102.82%	100.72%	100.00%	-
EPS	12.51	9.55	3.81	3.63	5.43	13.14	3.83	22.13%
YoY %	30.99%	150.66%	4.96%	-33.15%	-58.68%	243.08%	-	-
Horiz. %	326.63%	249.35%	99.48%	94.78%	141.78%	343.08%	100.00%	-
DPS	2.42	1.85	1.84	1.41	1.37	0.08	0.00	-
YoY %	30.81%	0.54%	30.50%	2.92%	1,612.50%	0.00%	-	-
Horiz. %	3,025.00%	2,312.50%	2,300.00%	1,762.50%	1,712.50%	100.00%	-	-
NAPS	0.9907	0.3219	0.2361	0.2147	0.6646	2.6934	0.5188	11.54%
YoY %	207.77%	36.34%	9.97%	-67.69%	-75.32%	419.16%	-	-
Horiz. %	190.96%	62.05%	45.51%	41.38%	128.10%	519.16%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	31/12/04	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	1.99	2.03	2.09	2.14	2.04	1.95	1.85	-
P/RPS	1.26	1.66	2.01	2.52	1.63	6.85	1.52	-3.11%
YoY %	-24.10%	-17.41%	-20.24%	54.60%	-76.20%	350.66%	-	-
Horiz. %	82.89%	109.21%	132.24%	165.79%	107.24%	450.66%	100.00%	-
P/EPS	6.41	7.87	20.21	16.63	10.31	17.54	13.27	-11.56%
YoY %	-18.55%	-61.06%	21.53%	61.30%	-41.22%	32.18%	-	-
Horiz. %	48.30%	59.31%	152.30%	125.32%	77.69%	132.18%	100.00%	-
EY	15.61	12.71	4.95	6.01	9.70	5.70	7.54	13.07%
YoY %	22.82%	156.77%	-17.64%	-38.04%	70.18%	-24.40%	-	-
Horiz. %	207.03%	168.57%	65.65%	79.71%	128.65%	75.60%	100.00%	-
DY	3.02	2.46	2.39	2.34	2.45	0.04	0.00	-
YoY %	22.76%	2.93%	2.14%	-4.49%	6,025.00%	0.00%	-	-
Horiz. %	7,550.00%	6,150.00%	5,975.00%	5,850.00%	6,125.00%	100.00%	-	-
P/NAPS	0.81	2.33	3.27	2.82	0.84	0.86	0.98	-3.16%
YoY %	-65.24%	-28.75%	15.96%	235.71%	-2.33%	-12.24%	-	-
Horiz. %	82.65%	237.76%	333.67%	287.76%	85.71%	87.76%	100.00%	-

	31/12/05	31/12/04	31/12/03	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	24/02/05	29/03/04	03/04/03	28/03/02	29/03/01	28/03/00	-
Price	2.17	2.04	2.29	2.05	2.63	1.60	2.24	-
P/RPS	1.38	1.67	2.20	2.42	2.10	5.62	1.84	-4.74%
YoY %	-17.37%	-24.09%	-9.09%	15.24%	-62.63%	205.43%	-	-
Horiz. %	75.00%	90.76%	119.57%	131.52%	114.13%	305.43%	100.00%	-
P/EPS	6.99	7.90	22.15	15.93	13.30	14.39	16.07	-13.11%
YoY %	-11.52%	-64.33%	39.05%	19.77%	-7.57%	-10.45%	-	-
Horiz. %	43.50%	49.16%	137.83%	99.13%	82.76%	89.55%	100.00%	-
EY	14.31	12.65	4.52	6.28	7.52	6.95	6.22	15.11%
YoY %	13.12%	179.87%	-28.03%	-16.49%	8.20%	11.74%	-	-
Horiz. %	230.06%	203.38%	72.67%	100.96%	120.90%	111.74%	100.00%	-
DY	2.76	2.45	2.18	2.44	1.90	0.04	0.00	-
YoY %	12.65%	12.39%	-10.66%	28.42%	4,650.00%	0.00%	-	-
Horiz. %	6,900.00%	6,125.00%	5,450.00%	6,100.00%	4,750.00%	100.00%	-	-
P/NAPS	0.88	2.34	3.58	2.70	1.09	0.70	1.19	-4.96%
YoY %	-62.39%	-34.64%	32.59%	147.71%	55.71%	-41.18%	-	-
Horiz. %	73.95%	196.64%	300.84%	226.89%	91.60%	58.82%	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