[MMCCORP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,876,701 1,292,588 945,634 0 729,206 231,656 1,018,317 13.23%
PBT 573,554 491,389 120,110 0 215,958 315,916 150,997 31.17%
Tax -53,036 -168,801 -87,873 0 -94,310 -103,838 -62,396 -3.25%
NP 520,518 322,588 32,237 0 121,648 212,077 88,601 43.34%
-
NP to SH 440,602 322,588 32,237 0 121,648 212,077 88,601 38.56%
-
Tax Rate 9.25% 34.35% 73.16% - 43.67% 32.87% 41.32% -
Total Cost 1,356,182 970,000 913,397 0 607,558 19,578 929,716 7.97%
-
Net Worth 1,295,669 934,874 742,208 0 2,115,738 2,023,766 1,631,982 -4.58%
Dividend
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Div - 75,090 - - 11,150 - - -
Div Payout % - 23.28% - - 9.17% - - -
Equity
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,295,669 934,874 742,208 0 2,115,738 2,023,766 1,631,982 -4.58%
NOSH 1,126,668 1,126,354 1,124,558 1,119,115 836,260 836,267 836,914 6.23%
Ratio Analysis
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 27.74% 24.96% 3.41% 0.00% 16.68% 91.55% 8.70% -
ROE 34.01% 34.51% 4.34% 0.00% 5.75% 10.48% 5.43% -
Per Share
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 166.57 114.76 84.09 0.00 87.20 27.70 121.68 6.59%
EPS 39.11 28.64 2.87 0.00 14.55 25.36 10.59 30.42%
DPS 0.00 6.67 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.15 0.83 0.66 0.00 2.53 2.42 1.95 -10.18%
Adjusted Per Share Value based on latest NOSH - 1,118,989
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 61.63 42.45 31.05 0.00 23.95 7.61 33.44 13.23%
EPS 14.47 10.59 1.06 0.00 3.99 6.96 2.91 38.56%
DPS 0.00 2.47 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.4255 0.307 0.2437 0.00 0.6948 0.6646 0.5359 -4.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 -
Price 2.20 1.95 2.78 2.54 2.11 1.89 2.19 -
P/RPS 1.32 1.70 3.31 0.00 2.42 6.82 1.80 -6.11%
P/EPS 5.63 6.81 96.98 0.00 14.51 7.45 20.69 -23.25%
EY 17.78 14.69 1.03 0.00 6.89 13.42 4.83 30.34%
DY 0.00 3.42 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 1.91 2.35 4.21 0.00 0.83 0.78 1.12 11.46%
Price Multiplier on Announcement Date
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 24/11/05 26/11/04 12/12/03 - 19/12/02 24/12/01 18/12/00 -
Price 2.04 2.14 2.14 0.00 1.87 1.86 1.82 -
P/RPS 1.22 1.86 2.54 0.00 2.14 6.71 1.50 -4.11%
P/EPS 5.22 7.47 74.65 0.00 12.86 7.33 17.19 -21.52%
EY 19.17 13.38 1.34 0.00 7.78 13.63 5.82 27.42%
DY 0.00 3.12 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 1.77 2.58 3.24 0.00 0.74 0.77 0.93 13.98%

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