[MMCCORP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ-0.0%
YoY- -87.04%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,816,560 1,427,813 496,262 457,219 720,781 295,821 1,069,943 11.36%
PBT 520,534 498,926 66,932 52,817 121,736 543,644 65,922 52.22%
Tax -99,475 -165,012 -44,322 -40,171 -24,149 -51,025 -5,471 80.35%
NP 421,059 333,914 22,610 12,646 97,587 492,619 60,451 48.39%
-
NP to SH 379,316 333,914 22,610 12,646 97,587 492,619 36,936 60.58%
-
Tax Rate 19.11% 33.07% 66.22% 76.06% 19.84% 9.39% 8.30% -
Total Cost 1,395,501 1,093,899 473,652 444,573 623,194 -196,798 1,009,492 6.80%
-
Net Worth 1,296,403 934,950 746,188 0 2,114,261 2,022,346 1,637,883 -4.64%
Dividend
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Div 67,553 56,287 - - 33,438 461,103 8,774 51.44%
Div Payout % 17.81% 16.86% - - 34.27% 93.60% 23.75% -
Equity
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,296,403 934,950 746,188 0 2,114,261 2,022,346 1,637,883 -4.64%
NOSH 1,127,307 1,126,446 1,130,588 1,118,989 835,676 835,680 839,940 6.16%
Ratio Analysis
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 23.18% 23.39% 4.56% 2.77% 13.54% 166.53% 5.65% -
ROE 29.26% 35.71% 3.03% 0.00% 4.62% 24.36% 2.26% -
Per Share
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 161.14 126.75 43.89 40.86 86.25 35.40 127.38 4.89%
EPS 33.65 29.64 2.00 1.13 11.68 58.95 4.40 51.23%
DPS 6.00 5.00 0.00 0.00 4.00 55.18 1.05 42.53%
NAPS 1.15 0.83 0.66 0.00 2.53 2.42 1.95 -10.18%
Adjusted Per Share Value based on latest NOSH - 1,118,989
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 59.66 46.89 16.30 15.01 23.67 9.71 35.14 11.36%
EPS 12.46 10.97 0.74 0.42 3.20 16.18 1.21 60.66%
DPS 2.22 1.85 0.00 0.00 1.10 15.14 0.29 51.26%
NAPS 0.4257 0.307 0.245 0.00 0.6943 0.6641 0.5379 -4.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 -
Price 2.20 1.95 2.78 2.54 2.11 1.89 2.19 -
P/RPS 1.37 1.54 6.33 6.22 2.45 5.34 1.72 -4.52%
P/EPS 6.54 6.58 139.01 224.75 18.07 3.21 49.80 -33.82%
EY 15.29 15.20 0.72 0.44 5.53 31.19 2.01 51.07%
DY 2.73 2.56 0.00 0.00 1.90 29.19 0.48 42.39%
P/NAPS 1.91 2.35 4.21 0.00 0.83 0.78 1.12 11.46%
Price Multiplier on Announcement Date
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 24/11/05 26/11/04 - - 19/12/02 24/12/01 18/12/00 -
Price 2.04 2.14 0.00 0.00 1.87 1.86 1.82 -
P/RPS 1.27 1.69 0.00 0.00 2.17 5.25 1.43 -2.38%
P/EPS 6.06 7.22 0.00 0.00 16.01 3.16 41.39 -32.34%
EY 16.49 13.85 0.00 0.00 6.24 31.69 2.42 47.72%
DY 2.94 2.34 0.00 0.00 2.14 29.67 0.58 39.10%
P/NAPS 1.77 2.58 0.00 0.00 0.74 0.77 0.93 13.98%

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