[MMCCORP] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -5.73%
YoY- 125.59%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 8,270,496 7,640,964 7,344,920 3,034,712 2,032,024 1,698,056 954,668 43.28%
PBT 835,476 637,900 1,358,032 550,668 310,116 1,069,900 662,452 3.94%
Tax -329,612 -183,524 -303,316 -13,928 -57,364 -117,732 -117,336 18.77%
NP 505,864 454,376 1,054,716 536,740 252,752 952,168 545,116 -1.23%
-
NP to SH 132,916 125,136 628,284 367,672 162,984 952,168 545,116 -20.95%
-
Tax Rate 39.45% 28.77% 22.33% 2.53% 18.50% 11.00% 17.71% -
Total Cost 7,764,632 7,186,588 6,290,204 2,497,972 1,779,272 745,888 409,552 63.25%
-
Net Worth 6,940,729 6,225,516 5,980,780 4,230,662 3,861,747 1,227,856 855,967 41.71%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 6,940,729 6,225,516 5,980,780 4,230,662 3,861,747 1,227,856 855,967 41.71%
NOSH 3,126,454 3,128,400 3,020,596 1,521,821 1,520,373 1,126,474 1,126,272 18.54%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.12% 5.95% 14.36% 17.69% 12.44% 56.07% 57.10% -
ROE 1.92% 2.01% 10.51% 8.69% 4.22% 77.55% 63.68% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 264.53 244.25 243.16 199.41 133.65 150.74 84.76 20.87%
EPS 4.36 4.00 20.80 24.16 10.72 84.52 48.40 -33.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.99 1.98 2.78 2.54 1.09 0.76 19.55%
Adjusted Per Share Value based on latest NOSH - 1,521,821
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 271.60 250.93 241.20 99.66 66.73 55.76 31.35 43.28%
EPS 4.36 4.11 20.63 12.07 5.35 31.27 17.90 -20.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2793 2.0444 1.9641 1.3893 1.2682 0.4032 0.2811 41.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.44 1.42 3.20 6.00 2.38 1.99 2.21 -
P/RPS 0.92 0.58 1.32 3.01 1.78 1.32 2.61 -15.94%
P/EPS 57.39 35.50 15.38 24.83 22.20 2.35 4.57 52.42%
EY 1.74 2.82 6.50 4.03 4.50 42.48 21.90 -34.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.71 1.62 2.16 0.94 1.83 2.91 -14.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 22/05/08 23/05/07 29/05/06 26/05/05 26/05/04 -
Price 2.23 1.93 3.62 8.40 3.48 1.99 2.00 -
P/RPS 0.84 0.79 1.49 4.21 2.60 1.32 2.36 -15.80%
P/EPS 52.45 48.25 17.40 34.77 32.46 2.35 4.13 52.71%
EY 1.91 2.07 5.75 2.88 3.08 42.48 24.20 -34.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.83 3.02 1.37 1.83 2.63 -14.87%

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