[MMCCORP] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.56%
YoY- 41.41%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 8,563,623 8,444,321 8,545,033 5,722,033 2,839,060 1,929,127 1,378,475 35.56%
PBT 555,722 681,626 1,041,069 1,018,042 581,340 534,927 458,910 3.24%
Tax 21,670 -58,362 -124,003 -156,999 -12,677 -53,724 -168,105 -
NP 577,392 623,264 917,066 861,043 568,663 481,203 290,805 12.10%
-
NP to SH 243,861 233,614 552,889 551,522 390,024 380,888 290,805 -2.89%
-
Tax Rate -3.90% 8.56% 11.91% 15.42% 2.18% 10.04% 36.63% -
Total Cost 7,986,231 7,821,057 7,627,967 4,860,990 2,270,397 1,447,924 1,087,670 39.39%
-
Net Worth 5,967,188 6,281,945 6,157,135 5,865,634 4,140,769 3,016,691 980,241 35.10%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 106,556 91,042 76,202 76,177 137,010 73,577 56,335 11.20%
Div Payout % 43.70% 38.97% 13.78% 13.81% 35.13% 19.32% 19.37% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 5,967,188 6,281,945 6,157,135 5,865,634 4,140,769 3,016,691 980,241 35.10%
NOSH 3,044,483 3,034,756 3,048,086 1,523,541 1,522,341 1,226,297 1,126,714 18.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.74% 7.38% 10.73% 15.05% 20.03% 24.94% 21.10% -
ROE 4.09% 3.72% 8.98% 9.40% 9.42% 12.63% 29.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 281.28 278.25 280.34 375.57 186.49 157.31 122.34 14.87%
EPS 8.01 7.67 18.20 36.20 25.62 31.06 25.81 -17.71%
DPS 3.50 3.00 2.50 5.00 9.00 6.00 5.00 -5.76%
NAPS 1.96 2.07 2.02 3.85 2.72 2.46 0.87 14.48%
Adjusted Per Share Value based on latest NOSH - 1,522,544
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 281.23 277.31 280.62 187.91 93.23 63.35 45.27 35.56%
EPS 8.01 7.67 18.16 18.11 12.81 12.51 9.55 -2.88%
DPS 3.50 2.99 2.50 2.50 4.50 2.42 1.85 11.20%
NAPS 1.9596 2.063 2.022 1.9263 1.3598 0.9907 0.3219 35.10%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.78 2.43 1.04 9.30 4.04 1.99 2.03 -
P/RPS 0.99 0.87 0.37 2.48 2.17 1.26 1.66 -8.25%
P/EPS 34.71 31.57 5.73 25.69 15.77 6.41 7.87 28.04%
EY 2.88 3.17 17.44 3.89 6.34 15.61 12.71 -21.91%
DY 1.26 1.23 2.40 0.54 2.23 3.02 2.46 -10.54%
P/NAPS 1.42 1.17 0.51 2.42 1.49 0.81 2.33 -7.91%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 24/02/10 25/02/09 27/02/08 27/02/07 27/02/06 24/02/05 -
Price 2.81 2.45 1.41 3.76 5.60 2.17 2.04 -
P/RPS 1.00 0.88 0.50 1.00 3.00 1.38 1.67 -8.18%
P/EPS 35.08 31.83 7.77 10.39 21.86 6.99 7.90 28.19%
EY 2.85 3.14 12.86 9.63 4.58 14.31 12.65 -21.98%
DY 1.25 1.22 1.77 1.33 1.61 2.76 2.45 -10.60%
P/NAPS 1.43 1.18 0.70 0.98 2.06 0.88 2.34 -7.87%

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