[MMCCORP] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 898,521 612,474 457,219 0 106,955 119,383 520,062 11.76%
PBT 351,803 269,130 52,817 0 105,014 158,583 73,231 37.59%
Tax -25,889 -76,640 -40,171 0 -48,375 -48,663 -26,807 -0.70%
NP 325,914 192,490 12,646 0 56,639 109,920 46,424 48.62%
-
NP to SH 286,487 192,490 12,646 0 56,639 109,920 46,424 44.78%
-
Tax Rate 7.36% 28.48% 76.06% - 46.07% 30.69% 36.61% -
Total Cost 572,607 419,984 444,573 0 50,316 9,463 473,638 3.93%
-
Net Worth 1,239,228 878,538 1,163,879 0 2,099,909 197,270,880 836,108 8.33%
Dividend
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - 8,366 25,076 8,361 -
Div Payout % - - - - 14.77% 22.81% 18.01% -
Equity
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,239,228 878,538 1,163,879 0 2,099,909 197,270,880 836,108 8.33%
NOSH 1,126,570 1,126,331 1,119,115 1,119,999 836,617 835,893 836,108 6.25%
Ratio Analysis
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 36.27% 31.43% 2.77% 0.00% 52.96% 92.07% 8.93% -
ROE 23.12% 21.91% 1.09% 0.00% 2.70% 0.06% 5.55% -
Per Share
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 79.76 54.38 40.86 0.00 12.78 14.28 62.20 5.18%
EPS 25.43 17.09 1.13 0.00 6.77 13.15 5.55 36.27%
DPS 0.00 0.00 0.00 0.00 1.00 3.00 1.00 -
NAPS 1.10 0.78 1.04 0.00 2.51 236.00 1.00 1.95%
Adjusted Per Share Value based on latest NOSH - 1,119,999
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 29.51 20.11 15.01 0.00 3.51 3.92 17.08 11.76%
EPS 9.41 6.32 0.42 0.00 1.86 3.61 1.52 44.87%
DPS 0.00 0.00 0.00 0.00 0.27 0.82 0.27 -
NAPS 0.407 0.2885 0.3822 0.00 0.6896 64.7831 0.2746 8.33%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 -
Price 1.93 1.90 2.77 2.53 2.69 2.02 2.09 -
P/RPS 2.42 3.49 6.78 0.00 21.04 14.14 3.36 -6.45%
P/EPS 7.59 11.12 245.13 0.00 39.73 15.36 37.64 -27.79%
EY 13.18 8.99 0.41 0.00 2.52 6.51 2.66 38.46%
DY 0.00 0.00 0.00 0.00 0.37 1.49 0.48 -
P/NAPS 1.75 2.44 2.66 0.00 1.07 0.01 2.09 -3.54%
Price Multiplier on Announcement Date
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/08/05 26/08/04 25/09/03 - 27/09/02 27/09/01 18/10/00 -
Price 2.18 1.87 2.60 0.00 2.16 1.70 2.18 -
P/RPS 2.73 3.44 6.36 0.00 16.90 11.90 3.50 -4.92%
P/EPS 8.57 10.94 230.09 0.00 31.91 12.93 39.26 -26.61%
EY 11.67 9.14 0.43 0.00 3.13 7.74 2.55 36.24%
DY 0.00 0.00 0.00 0.00 0.46 1.76 0.46 -
P/NAPS 1.98 2.40 2.50 0.00 0.86 0.01 2.18 -1.93%

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