[MMCCORP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 71.69%
YoY- -6.61%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
Revenue 6,245,969 6,106,560 3,876,143 2,047,684 1,407,526 969,441 709,226 44.40%
PBT 575,816 897,714 667,875 457,078 430,166 368,542 90,083 36.79%
Tax -124,013 -204,716 -96,496 -57,008 -39,777 -126,601 -65,905 11.26%
NP 451,803 692,998 571,379 400,070 390,389 241,941 24,178 63.97%
-
NP to SH 125,013 399,091 364,249 308,606 330,452 241,941 24,178 31.98%
-
Tax Rate 21.54% 22.80% 14.45% 12.47% 9.25% 34.35% 73.16% -
Total Cost 5,794,166 5,413,562 3,304,764 1,647,614 1,017,137 727,500 685,048 43.42%
-
Net Worth 6,231,906 6,001,597 5,344,958 4,065,012 1,295,669 934,874 742,208 43.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
Div - - - - - 56,317 - -
Div Payout % - - - - - 23.28% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
Net Worth 6,231,906 6,001,597 5,344,958 4,065,012 1,295,669 934,874 742,208 43.24%
NOSH 3,069,904 3,046,496 1,522,780 1,522,476 1,126,668 1,126,354 1,124,558 18.48%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
NP Margin 7.23% 11.35% 14.74% 19.54% 27.74% 24.96% 3.41% -
ROE 2.01% 6.65% 6.81% 7.59% 25.50% 25.88% 3.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
RPS 203.46 200.45 254.54 134.50 124.93 86.07 63.07 21.87%
EPS 4.11 13.10 23.92 20.27 29.33 21.48 2.15 11.56%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.03 1.97 3.51 2.67 1.15 0.83 0.66 20.89%
Adjusted Per Share Value based on latest NOSH - 1,523,108
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
RPS 205.12 200.54 127.29 67.25 46.22 31.84 23.29 44.40%
EPS 4.11 13.11 11.96 10.13 10.85 7.95 0.79 32.12%
DPS 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
NAPS 2.0465 1.9709 1.7553 1.3349 0.4255 0.307 0.2437 43.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/10/03 -
Price 2.48 2.19 8.45 3.04 2.20 1.95 2.78 -
P/RPS 1.22 1.09 3.32 2.26 1.76 2.27 4.41 -19.51%
P/EPS 60.90 16.72 35.33 15.00 7.50 9.08 129.30 -11.94%
EY 1.64 5.98 2.83 6.67 13.33 11.02 0.77 13.62%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 1.22 1.11 2.41 1.14 1.91 2.35 4.21 -18.87%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 CAGR
Date 24/11/09 26/11/08 30/11/07 28/11/06 24/11/05 26/11/04 12/12/03 -
Price 2.50 1.38 8.65 3.86 2.04 2.14 2.14 -
P/RPS 1.23 0.69 3.40 2.87 1.63 2.49 3.39 -15.73%
P/EPS 61.39 10.53 36.16 19.04 6.96 9.96 99.53 -7.83%
EY 1.63 9.49 2.77 5.25 14.38 10.04 1.00 8.60%
DY 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 1.23 0.70 2.46 1.45 1.77 2.58 3.24 -15.09%

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