[MMCCORP] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -63.3%
YoY- -82.11%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 1,664,522 1,070,846 457,219 399,063 575,090 485,138 1,072,976 9.33%
PBT 541,583 399,514 52,817 66,917 147,847 499,307 263,769 15.75%
Tax -135,548 -115,051 -40,171 -46,861 -35,719 -41,799 -88,301 9.10%
NP 406,035 284,463 12,646 20,056 112,128 457,508 175,468 18.60%
-
NP to SH 384,802 284,463 12,646 20,056 112,128 457,508 151,953 20.79%
-
Tax Rate 25.03% 28.80% 76.06% 70.03% 24.16% 8.37% 33.48% -
Total Cost 1,258,487 786,383 444,573 379,007 462,962 27,630 897,508 7.11%
-
Net Worth 1,239,290 878,648 1,163,749 0 2,100,542 197,262,441 835,560 8.34%
Dividend
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Div 67,553 56,287 - 42,995 25,081 461,103 8,774 51.44%
Div Payout % 17.56% 19.79% - 214.38% 22.37% 100.79% 5.77% -
Equity
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,239,290 878,648 1,163,749 0 2,100,542 197,262,441 835,560 8.34%
NOSH 1,126,627 1,126,472 1,118,989 1,119,999 836,869 835,857 835,560 6.26%
Ratio Analysis
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 24.39% 26.56% 2.77% 5.03% 19.50% 94.30% 16.35% -
ROE 31.05% 32.38% 1.09% 0.00% 5.34% 0.23% 18.19% -
Per Share
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 147.74 95.06 40.86 35.63 68.72 58.04 128.41 2.89%
EPS 34.16 25.25 1.13 1.79 13.40 54.74 18.19 13.67%
DPS 6.00 5.00 0.00 3.84 3.00 55.17 1.05 42.53%
NAPS 1.10 0.78 1.04 0.00 2.51 236.00 1.00 1.95%
Adjusted Per Share Value based on latest NOSH - 1,119,999
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 54.66 35.17 15.01 13.11 18.89 15.93 35.24 9.33%
EPS 12.64 9.34 0.42 0.66 3.68 15.02 4.99 20.80%
DPS 2.22 1.85 0.00 1.41 0.82 15.14 0.29 51.26%
NAPS 0.407 0.2885 0.3822 0.00 0.6898 64.7803 0.2744 8.34%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Date 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 -
Price 1.93 1.90 2.77 2.53 2.69 2.02 2.09 -
P/RPS 1.31 2.00 6.78 7.10 3.91 3.48 1.63 -4.34%
P/EPS 5.65 7.52 245.11 141.28 20.08 3.69 11.49 -13.44%
EY 17.70 13.29 0.41 0.71 4.98 27.10 8.70 15.53%
DY 3.11 2.63 0.00 1.52 1.12 27.31 0.50 45.01%
P/NAPS 1.75 2.44 2.66 0.00 1.07 0.01 2.09 -3.54%
Price Multiplier on Announcement Date
30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/08/05 - - - 27/09/02 27/09/01 18/10/00 -
Price 2.18 0.00 0.00 0.00 2.16 1.70 2.18 -
P/RPS 1.48 0.00 0.00 0.00 3.14 2.93 1.70 -2.77%
P/EPS 6.38 0.00 0.00 0.00 16.12 3.11 11.99 -12.04%
EY 15.67 0.00 0.00 0.00 6.20 32.20 8.34 13.68%
DY 2.75 0.00 0.00 0.00 1.39 32.45 0.48 42.61%
P/NAPS 1.98 0.00 0.00 0.00 0.86 0.01 2.18 -1.93%

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