[MMCCORP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.63%
YoY- 1318.34%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Revenue 3,667,199 2,328,206 1,664,522 1,070,846 457,219 399,063 575,090 45.75%
PBT 707,035 466,675 541,583 399,514 52,817 66,917 147,847 37.46%
Tax -11,563 -71,059 -135,548 -115,051 -40,171 -46,861 -35,719 -20.49%
NP 695,472 395,616 406,035 284,463 12,646 20,056 112,128 44.93%
-
NP to SH 464,132 274,152 384,802 284,463 12,646 20,056 112,128 33.48%
-
Tax Rate 1.64% 15.23% 25.03% 28.80% 76.06% 70.03% 24.16% -
Total Cost 2,971,727 1,932,590 1,258,487 786,383 444,573 379,007 462,962 45.94%
-
Net Worth 5,144,366 3,928,071 1,239,290 878,648 1,163,749 0 2,100,542 19.97%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Div 136,964 91,424 67,553 56,287 - 42,995 25,081 41.22%
Div Payout % 29.51% 33.35% 17.56% 19.79% - 214.38% 22.37% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Net Worth 5,144,366 3,928,071 1,239,290 878,648 1,163,749 0 2,100,542 19.97%
NOSH 1,522,001 1,522,508 1,126,627 1,126,472 1,118,989 1,119,999 836,869 12.93%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
NP Margin 18.96% 16.99% 24.39% 26.56% 2.77% 5.03% 19.50% -
ROE 9.02% 6.98% 31.05% 32.38% 1.09% 0.00% 5.34% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
RPS 240.95 152.92 147.74 95.06 40.86 35.63 68.72 29.05%
EPS 30.49 18.01 34.16 25.25 1.13 1.79 13.40 18.19%
DPS 9.00 6.00 6.00 5.00 0.00 3.84 3.00 25.03%
NAPS 3.38 2.58 1.10 0.78 1.04 0.00 2.51 6.23%
Adjusted Per Share Value based on latest NOSH - 1,126,472
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
RPS 120.43 76.46 54.66 35.17 15.01 13.11 18.89 45.74%
EPS 15.24 9.00 12.64 9.34 0.42 0.66 3.68 33.50%
DPS 4.50 3.00 2.22 1.85 0.00 1.41 0.82 41.36%
NAPS 1.6894 1.29 0.407 0.2885 0.3822 0.00 0.6898 19.97%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 -
Price 7.80 3.20 1.93 1.90 2.77 2.53 2.69 -
P/RPS 3.24 2.09 1.31 2.00 6.78 7.10 3.91 -3.74%
P/EPS 25.58 17.77 5.65 7.52 245.11 141.28 20.08 5.04%
EY 3.91 5.63 17.70 13.29 0.41 0.71 4.98 -4.79%
DY 1.15 1.88 3.11 2.63 0.00 1.52 1.12 0.53%
P/NAPS 2.31 1.24 1.75 2.44 2.66 0.00 1.07 16.93%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Date 27/08/07 24/08/06 25/08/05 - - - 27/09/02 -
Price 7.35 3.20 2.18 0.00 0.00 0.00 2.16 -
P/RPS 3.05 2.09 1.48 0.00 0.00 0.00 3.14 -0.58%
P/EPS 24.10 17.77 6.38 0.00 0.00 0.00 16.12 8.52%
EY 4.15 5.63 15.67 0.00 0.00 0.00 6.20 -7.83%
DY 1.22 1.88 2.75 0.00 0.00 0.00 1.39 -2.61%
P/NAPS 2.17 1.24 1.98 0.00 0.00 0.00 0.86 20.70%

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