[MMCCORP] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 25.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Revenue 3,876,143 2,047,684 1,407,526 969,441 709,226 0 546,905 48.91%
PBT 667,875 457,078 430,166 368,542 90,083 0 161,969 33.38%
Tax -96,496 -57,008 -39,777 -126,601 -65,905 0 -70,733 6.51%
NP 571,379 400,070 390,389 241,941 24,178 0 91,236 45.21%
-
NP to SH 364,249 308,606 330,452 241,941 24,178 0 91,236 32.51%
-
Tax Rate 14.45% 12.47% 9.25% 34.35% 73.16% - 43.67% -
Total Cost 3,304,764 1,647,614 1,017,137 727,500 685,048 0 455,669 49.61%
-
Net Worth 5,344,958 4,065,012 1,295,669 934,874 742,208 0 2,115,738 20.73%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Div - - - 56,317 - - 8,362 -
Div Payout % - - - 23.28% - - 9.17% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Net Worth 5,344,958 4,065,012 1,295,669 934,874 742,208 0 2,115,738 20.73%
NOSH 1,522,780 1,522,476 1,126,668 1,126,354 1,124,558 1,119,115 836,260 12.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
NP Margin 14.74% 19.54% 27.74% 24.96% 3.41% 0.00% 16.68% -
ROE 6.81% 7.59% 25.50% 25.88% 3.26% 0.00% 4.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
RPS 254.54 134.50 124.93 86.07 63.07 0.00 65.40 31.82%
EPS 23.92 20.27 29.33 21.48 2.15 0.00 10.91 17.30%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 1.00 -
NAPS 3.51 2.67 1.15 0.83 0.66 0.00 2.53 6.88%
Adjusted Per Share Value based on latest NOSH - 1,126,446
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
RPS 127.29 67.25 46.22 31.84 23.29 0.00 17.96 48.91%
EPS 11.96 10.13 10.85 7.95 0.79 0.00 3.00 32.47%
DPS 0.00 0.00 0.00 1.85 0.00 0.00 0.27 -
NAPS 1.7553 1.3349 0.4255 0.307 0.2437 0.00 0.6948 20.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 -
Price 8.45 3.04 2.20 1.95 2.78 2.54 2.11 -
P/RPS 3.32 2.26 1.76 2.27 4.41 0.00 3.23 0.56%
P/EPS 35.33 15.00 7.50 9.08 129.30 0.00 19.34 13.03%
EY 2.83 6.67 13.33 11.02 0.77 0.00 5.17 -11.53%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.47 -
P/NAPS 2.41 1.14 1.91 2.35 4.21 0.00 0.83 24.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Date 30/11/07 28/11/06 24/11/05 26/11/04 12/12/03 - 19/12/02 -
Price 8.65 3.86 2.04 2.14 2.14 0.00 1.87 -
P/RPS 3.40 2.87 1.63 2.49 3.39 0.00 2.86 3.57%
P/EPS 36.16 19.04 6.96 9.96 99.53 0.00 17.14 16.39%
EY 2.77 5.25 14.38 10.04 1.00 0.00 5.83 -14.04%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.53 -
P/NAPS 2.46 1.45 1.77 2.58 3.24 0.00 0.74 27.66%

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