[MMCCORP] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 20.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
Revenue 5,722,033 2,839,060 1,929,127 1,378,475 1,167,598 0 729,883 52.00%
PBT 1,018,042 581,340 534,927 458,910 220,467 0 205,376 38.47%
Tax -156,999 -12,677 -53,724 -168,105 -104,316 0 -94,702 10.82%
NP 861,043 568,663 481,203 290,805 116,151 0 110,674 51.76%
-
NP to SH 551,522 390,024 380,888 290,805 116,151 0 110,674 38.62%
-
Tax Rate 15.42% 2.18% 10.04% 36.63% 47.32% - 46.11% -
Total Cost 4,860,990 2,270,397 1,447,924 1,087,670 1,051,447 0 619,209 52.04%
-
Net Worth 5,865,634 4,140,769 3,016,691 980,241 718,922 708,471 653,658 56.23%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
Div 76,177 137,010 73,577 56,335 56,165 - 43,003 12.32%
Div Payout % 13.81% 35.13% 19.32% 19.37% 48.36% - 38.86% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
Net Worth 5,865,634 4,140,769 3,016,691 980,241 718,922 708,471 653,658 56.23%
NOSH 1,523,541 1,522,341 1,226,297 1,126,714 1,123,317 1,124,558 860,077 12.32%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
NP Margin 15.05% 20.03% 24.94% 21.10% 9.95% 0.00% 15.16% -
ROE 9.40% 9.42% 12.63% 29.67% 16.16% 0.00% 16.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
RPS 375.57 186.49 157.31 122.34 103.94 0.00 84.86 35.31%
EPS 36.20 25.62 31.06 25.81 10.34 0.00 12.87 23.40%
DPS 5.00 9.00 6.00 5.00 5.00 0.00 5.00 0.00%
NAPS 3.85 2.72 2.46 0.87 0.64 0.63 0.76 39.08%
Adjusted Per Share Value based on latest NOSH - 1,125,898
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
RPS 187.91 93.23 63.35 45.27 38.34 0.00 23.97 52.00%
EPS 18.11 12.81 12.51 9.55 3.81 0.00 3.63 38.65%
DPS 2.50 4.50 2.42 1.85 1.84 0.00 1.41 12.35%
NAPS 1.9263 1.3598 0.9907 0.3219 0.2361 0.2327 0.2147 56.22%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/01/04 31/12/03 30/01/03 -
Price 9.30 4.04 1.99 2.03 2.09 2.20 2.14 -
P/RPS 2.48 2.17 1.26 1.66 2.01 0.00 2.52 -0.32%
P/EPS 25.69 15.77 6.41 7.87 20.21 0.00 16.63 9.24%
EY 3.89 6.34 15.61 12.71 4.95 0.00 6.01 -8.46%
DY 0.54 2.23 3.02 2.46 2.39 0.00 2.34 -25.78%
P/NAPS 2.42 1.49 0.81 2.33 3.27 3.49 2.82 -3.06%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
Date 27/02/08 27/02/07 27/02/06 24/02/05 29/03/04 - 03/04/03 -
Price 3.76 5.60 2.17 2.04 2.29 0.00 2.05 -
P/RPS 1.00 3.00 1.38 1.67 2.20 0.00 2.42 -16.44%
P/EPS 10.39 21.86 6.99 7.90 22.15 0.00 15.93 -8.32%
EY 9.63 4.58 14.31 12.65 4.52 0.00 6.28 9.08%
DY 1.33 1.61 2.76 2.45 2.18 0.00 2.44 -11.60%
P/NAPS 0.98 2.06 0.88 2.34 3.58 0.00 2.70 -18.62%

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