[MMCCORP] YoY 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- -1.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
Revenue 1,845,890 791,376 521,601 409,034 458,372 0 186,099 59.44%
PBT 350,167 124,262 104,761 90,368 130,384 0 43,766 52.63%
Tax -60,503 44,331 -13,947 -41,504 -38,411 0 -25,278 19.41%
NP 289,664 168,593 90,814 48,864 91,973 0 18,488 74.98%
-
NP to SH 187,273 81,418 50,436 48,864 91,973 0 18,488 60.13%
-
Tax Rate 17.28% -35.68% 13.31% 45.93% 29.46% - 57.76% -
Total Cost 1,556,226 622,783 430,787 360,170 366,399 0 167,611 57.32%
-
Net Worth 5,861,796 4,139,382 4,037,927 979,531 720,473 712,270 902,902 46.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 CAGR
Div 76,127 136,964 91,424 - 56,287 - 42,995 12.31%
Div Payout % 40.65% 168.22% 181.27% - 61.20% - 232.56% -
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 5,861,796 4,139,382 4,037,927 979,531 720,473 712,270 902,902 46.28%
NOSH 1,522,544 1,521,831 1,523,746 1,125,898 1,125,740 1,130,588 859,906 12.31%
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 15.69% 21.30% 17.41% 11.95% 20.07% 0.00% 9.93% -
ROE 3.19% 1.97% 1.25% 4.99% 12.77% 0.00% 2.05% -
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 121.24 52.00 34.23 36.33 40.72 0.00 21.64 41.96%
EPS 12.30 5.35 3.31 4.34 8.17 0.00 2.12 42.97%
DPS 5.00 9.00 6.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.85 2.72 2.65 0.87 0.64 0.63 1.05 30.23%
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 60.62 25.99 17.13 13.43 15.05 0.00 6.11 59.45%
EPS 6.15 2.67 1.66 1.60 3.02 0.00 0.61 59.97%
DPS 2.50 4.50 3.00 0.00 1.85 0.00 1.41 12.35%
NAPS 1.925 1.3594 1.326 0.3217 0.2366 0.2339 0.2965 46.28%
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 7.67 7.77 5.81 5.59 5.13 0.00 9.89 -5.03%
P/EPS 75.61 75.51 60.12 46.77 25.58 0.00 99.53 -5.43%
EY 1.32 1.32 1.66 2.14 3.91 0.00 1.00 5.80%
DY 0.54 2.23 3.02 0.00 2.39 0.00 2.34 -25.78%
P/NAPS 2.42 1.49 0.75 2.33 3.27 3.49 2.04 3.53%
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 3.10 10.77 6.34 5.62 5.62 0.00 9.47 -20.31%
P/EPS 30.57 104.67 65.56 47.00 28.03 0.00 95.35 -20.65%
EY 3.27 0.96 1.53 2.13 3.57 0.00 1.05 25.98%
DY 1.33 1.61 2.76 0.00 2.18 0.00 2.44 -11.60%
P/NAPS 0.98 2.06 0.82 2.34 3.58 0.00 1.95 -13.05%

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