[MMCCORP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 127.44%
YoY- -68.68%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,775,953 9,233,222 8,811,549 8,327,958 8,142,080 5,168,190 2,730,245 21.46%
PBT 2,111,741 830,960 978,508 767,754 1,196,952 890,500 609,437 22.99%
Tax -274,049 -216,981 -231,597 -165,350 -272,954 -128,661 -76,010 23.80%
NP 1,837,692 613,978 746,910 602,404 923,997 761,838 533,426 22.87%
-
NP to SH 1,123,081 187,741 320,450 166,684 532,121 485,665 411,474 18.19%
-
Tax Rate 12.98% 26.11% 23.67% 21.54% 22.80% 14.45% 12.47% -
Total Cost 6,938,261 8,619,244 8,064,638 7,725,554 7,218,082 4,406,352 2,196,818 21.10%
-
Net Worth 7,064,631 6,089,003 6,640,518 6,231,906 6,001,597 5,344,958 4,065,012 9.63%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 7,064,631 6,089,003 6,640,518 6,231,906 6,001,597 5,344,958 4,065,012 9.63%
NOSH 3,045,100 3,044,501 3,046,109 3,069,904 3,046,496 1,522,780 1,522,476 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.94% 6.65% 8.48% 7.23% 11.35% 14.74% 19.54% -
ROE 15.90% 3.08% 4.83% 2.67% 8.87% 9.09% 10.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 288.20 303.28 289.27 271.28 267.26 339.39 179.33 8.22%
EPS 36.88 6.16 10.52 5.48 17.47 31.89 27.03 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.00 2.18 2.03 1.97 3.51 2.67 -2.31%
Adjusted Per Share Value based on latest NOSH - 3,017,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 288.20 303.22 289.37 273.49 267.38 169.72 89.66 21.46%
EPS 36.88 6.17 10.52 5.47 17.47 15.95 13.51 18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 1.9996 2.1807 2.0465 1.9709 1.7553 1.3349 9.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.75 2.58 3.00 2.48 2.19 8.45 3.04 -
P/RPS 0.95 0.85 1.04 0.91 0.82 2.49 1.70 -9.23%
P/EPS 7.46 41.84 28.52 45.68 12.54 26.49 11.25 -6.61%
EY 13.41 2.39 3.51 2.19 7.98 3.77 8.89 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 1.38 1.22 1.11 2.41 1.14 0.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 24/11/10 24/11/09 26/11/08 30/11/07 28/11/06 -
Price 2.69 2.53 2.83 2.50 1.38 8.65 3.86 -
P/RPS 0.93 0.83 0.98 0.92 0.52 2.55 2.15 -13.02%
P/EPS 7.29 41.03 26.90 46.04 7.90 27.12 14.28 -10.59%
EY 13.71 2.44 3.72 2.17 12.66 3.69 7.00 11.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.30 1.23 0.70 2.46 1.45 -3.64%

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