[MMCCORP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 22.42%
YoY- -29.39%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,062,191 2,411,891 2,179,981 2,198,352 2,438,473 1,845,890 791,376 17.29%
PBT 224,499 375,360 46,861 105,809 143,355 350,167 124,262 10.35%
Tax -55,977 -6,572 139,113 65,652 80,713 -60,503 44,331 -
NP 168,522 368,788 185,974 171,461 224,068 289,664 168,593 -0.00%
-
NP to SH 80,040 191,766 152,169 108,601 153,798 187,273 81,418 -0.28%
-
Tax Rate 24.93% 1.75% -296.86% -62.05% -56.30% 17.28% -35.68% -
Total Cost 1,893,669 2,043,103 1,994,007 2,026,891 2,214,405 1,556,226 622,783 20.34%
-
Net Worth 7,034,180 6,271,645 6,081,511 6,374,121 6,106,095 5,861,796 4,139,382 9.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 76,326 76,127 136,964 -
Div Payout % - - - - 49.63% 40.65% 168.22% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 7,034,180 6,271,645 6,081,511 6,374,121 6,106,095 5,861,796 4,139,382 9.23%
NOSH 3,045,100 3,044,488 3,040,755 3,079,285 3,053,047 1,522,544 1,521,831 12.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.17% 15.29% 8.53% 7.80% 9.19% 15.69% 21.30% -
ROE 1.14% 3.06% 2.50% 1.70% 2.52% 3.19% 1.97% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.72 79.22 71.69 71.39 79.87 121.24 52.00 4.49%
EPS 2.63 6.30 5.00 3.57 5.10 12.30 5.35 -11.15%
DPS 0.00 0.00 0.00 0.00 2.50 5.00 9.00 -
NAPS 2.31 2.06 2.00 2.07 2.00 3.85 2.72 -2.68%
Adjusted Per Share Value based on latest NOSH - 3,079,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.72 79.21 71.59 72.19 80.08 60.62 25.99 17.28%
EPS 2.63 6.30 5.00 3.57 5.05 6.15 2.67 -0.25%
DPS 0.00 0.00 0.00 0.00 2.51 2.50 4.50 -
NAPS 2.31 2.0596 1.9971 2.0932 2.0052 1.925 1.3594 9.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.63 2.77 2.78 2.43 1.04 9.30 4.04 -
P/RPS 3.88 3.50 3.88 3.40 1.30 7.67 7.77 -10.91%
P/EPS 100.06 43.98 55.55 68.90 20.65 75.61 75.51 4.79%
EY 1.00 2.27 1.80 1.45 4.84 1.32 1.32 -4.51%
DY 0.00 0.00 0.00 0.00 2.40 0.54 2.23 -
P/NAPS 1.14 1.34 1.39 1.17 0.52 2.42 1.49 -4.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 22/02/11 24/02/10 25/02/09 27/02/08 27/02/07 -
Price 2.51 2.74 2.81 2.45 1.41 3.76 5.60 -
P/RPS 3.71 3.46 3.92 3.43 1.77 3.10 10.77 -16.26%
P/EPS 95.49 43.50 56.15 69.47 27.99 30.57 104.67 -1.51%
EY 1.05 2.30 1.78 1.44 3.57 3.27 0.96 1.50%
DY 0.00 0.00 0.00 0.00 1.77 1.33 1.61 -
P/NAPS 1.09 1.33 1.41 1.18 0.71 0.98 2.06 -10.05%

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