[MMCCORP] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
19-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 7.39%
YoY- -42.64%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 1,292,588 945,634 0 729,206 231,656 1,018,317 947,377 -0.32%
PBT 491,389 120,110 0 215,958 315,916 150,997 343,509 -0.37%
Tax -168,801 -87,873 0 -94,310 -103,838 -62,396 -156,792 -0.07%
NP 322,588 32,237 0 121,648 212,077 88,601 186,717 -0.57%
-
NP to SH 322,588 32,237 0 121,648 212,077 88,601 186,717 -0.57%
-
Tax Rate 34.35% 73.16% - 43.67% 32.87% 41.32% 45.64% -
Total Cost 970,000 913,397 0 607,558 19,578 929,716 760,660 -0.25%
-
Net Worth 934,874 742,208 0 2,115,738 2,023,766 1,631,982 1,889,467 0.74%
Dividend
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 75,090 - - 11,150 - - - -100.00%
Div Payout % 23.28% - - 9.17% - - - -
Equity
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 934,874 742,208 0 2,115,738 2,023,766 1,631,982 1,889,467 0.74%
NOSH 1,126,354 1,124,558 1,119,115 836,260 836,267 836,914 836,047 -0.31%
Ratio Analysis
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 24.96% 3.41% 0.00% 16.68% 91.55% 8.70% 19.71% -
ROE 34.51% 4.34% 0.00% 5.75% 10.48% 5.43% 9.88% -
Per Share
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 114.76 84.09 0.00 87.20 27.70 121.68 113.32 -0.01%
EPS 28.64 2.87 0.00 14.55 25.36 10.59 22.33 -0.26%
DPS 6.67 0.00 0.00 1.33 0.00 0.00 0.00 -100.00%
NAPS 0.83 0.66 0.00 2.53 2.42 1.95 2.26 1.05%
Adjusted Per Share Value based on latest NOSH - 835,676
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 42.45 31.05 0.00 23.95 7.61 33.44 31.11 -0.32%
EPS 10.59 1.06 0.00 3.99 6.96 2.91 6.13 -0.57%
DPS 2.47 0.00 0.00 0.37 0.00 0.00 0.00 -100.00%
NAPS 0.307 0.2437 0.00 0.6948 0.6646 0.5359 0.6205 0.74%
Price Multiplier on Financial Quarter End Date
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 - -
Price 1.95 2.78 2.54 2.11 1.89 2.19 0.00 -
P/RPS 1.70 3.31 0.00 2.42 6.82 1.80 0.00 -100.00%
P/EPS 6.81 96.98 0.00 14.51 7.45 20.69 0.00 -100.00%
EY 14.69 1.03 0.00 6.89 13.42 4.83 0.00 -100.00%
DY 3.42 0.00 0.00 0.63 0.00 0.00 0.00 -100.00%
P/NAPS 2.35 4.21 0.00 0.83 0.78 1.12 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 26/11/04 12/12/03 - 19/12/02 24/12/01 18/12/00 03/02/00 -
Price 2.14 2.14 0.00 1.87 1.86 1.82 1.99 -
P/RPS 1.86 2.54 0.00 2.14 6.71 1.50 1.76 -0.05%
P/EPS 7.47 74.65 0.00 12.86 7.33 17.19 8.91 0.18%
EY 13.38 1.34 0.00 7.78 13.63 5.82 11.22 -0.18%
DY 3.12 0.00 0.00 0.71 0.00 0.00 0.00 -100.00%
P/NAPS 2.58 3.24 0.00 0.74 0.77 0.93 0.88 -1.12%

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