[MMCCORP] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.26%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Revenue 8,545,033 5,722,033 2,839,060 1,929,127 1,378,475 1,167,598 0 -
PBT 1,041,069 1,018,042 581,340 534,927 458,910 220,467 0 -
Tax -124,003 -156,999 -12,677 -53,724 -168,105 -104,316 0 -
NP 917,066 861,043 568,663 481,203 290,805 116,151 0 -
-
NP to SH 552,889 551,522 390,024 380,888 290,805 116,151 0 -
-
Tax Rate 11.91% 15.42% 2.18% 10.04% 36.63% 47.32% - -
Total Cost 7,627,967 4,860,990 2,270,397 1,447,924 1,087,670 1,051,447 0 -
-
Net Worth 6,157,135 5,865,634 4,140,769 3,016,691 980,241 718,922 708,471 54.03%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Div 76,202 76,177 137,010 73,577 56,335 56,165 - -
Div Payout % 13.78% 13.81% 35.13% 19.32% 19.37% 48.36% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Net Worth 6,157,135 5,865,634 4,140,769 3,016,691 980,241 718,922 708,471 54.03%
NOSH 3,048,086 1,523,541 1,522,341 1,226,297 1,126,714 1,123,317 1,124,558 22.04%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
NP Margin 10.73% 15.05% 20.03% 24.94% 21.10% 9.95% 0.00% -
ROE 8.98% 9.40% 9.42% 12.63% 29.67% 16.16% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
RPS 280.34 375.57 186.49 157.31 122.34 103.94 0.00 -
EPS 18.20 36.20 25.62 31.06 25.81 10.34 0.00 -
DPS 2.50 5.00 9.00 6.00 5.00 5.00 0.00 -
NAPS 2.02 3.85 2.72 2.46 0.87 0.64 0.63 26.20%
Adjusted Per Share Value based on latest NOSH - 1,523,746
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
RPS 280.62 187.91 93.23 63.35 45.27 38.34 0.00 -
EPS 18.16 18.11 12.81 12.51 9.55 3.81 0.00 -
DPS 2.50 2.50 4.50 2.42 1.85 1.84 0.00 -
NAPS 2.022 1.9263 1.3598 0.9907 0.3219 0.2361 0.2327 54.02%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/01/04 31/12/03 -
Price 1.04 9.30 4.04 1.99 2.03 2.09 2.20 -
P/RPS 0.37 2.48 2.17 1.26 1.66 2.01 0.00 -
P/EPS 5.73 25.69 15.77 6.41 7.87 20.21 0.00 -
EY 17.44 3.89 6.34 15.61 12.71 4.95 0.00 -
DY 2.40 0.54 2.23 3.02 2.46 2.39 0.00 -
P/NAPS 0.51 2.42 1.49 0.81 2.33 3.27 3.49 -31.90%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Date 25/02/09 27/02/08 27/02/07 27/02/06 24/02/05 29/03/04 - -
Price 1.41 3.76 5.60 2.17 2.04 2.29 0.00 -
P/RPS 0.50 1.00 3.00 1.38 1.67 2.20 0.00 -
P/EPS 7.77 10.39 21.86 6.99 7.90 22.15 0.00 -
EY 12.86 9.63 4.58 14.31 12.65 4.52 0.00 -
DY 1.77 1.33 1.61 2.76 2.45 2.18 0.00 -
P/NAPS 0.70 0.98 2.06 0.88 2.34 3.58 0.00 -

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