[MMCCORP] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.38%
YoY- 2540.47%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Revenue 4,667,519 2,569,285 1,816,560 1,427,813 496,262 457,219 720,781 46.20%
PBT 792,137 561,839 520,534 498,926 66,932 52,817 121,736 46.35%
Tax -52,165 -70,955 -99,475 -165,012 -44,322 -40,171 -24,149 16.95%
NP 739,972 490,884 421,059 333,914 22,610 12,646 97,587 50.97%
-
NP to SH 445,667 359,042 379,316 333,914 22,610 12,646 97,587 36.18%
-
Tax Rate 6.59% 12.63% 19.11% 33.07% 66.22% 76.06% 19.84% -
Total Cost 3,927,547 2,078,401 1,395,501 1,093,899 473,652 444,573 623,194 45.40%
-
Net Worth 5,344,398 4,066,700 1,296,403 934,950 746,188 0 2,114,261 20.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Div 136,964 91,424 67,553 56,287 - - 33,438 33.20%
Div Payout % 30.73% 25.46% 17.81% 16.86% - - 34.27% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Net Worth 5,344,398 4,066,700 1,296,403 934,950 746,188 0 2,114,261 20.75%
NOSH 1,522,620 1,523,108 1,127,307 1,126,446 1,130,588 1,118,989 835,676 12.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
NP Margin 15.85% 19.11% 23.18% 23.39% 4.56% 2.77% 13.54% -
ROE 8.34% 8.83% 29.26% 35.71% 3.03% 0.00% 4.62% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
RPS 306.55 168.69 161.14 126.75 43.89 40.86 86.25 29.41%
EPS 29.27 23.57 33.65 29.64 2.00 1.13 11.68 20.53%
DPS 9.00 6.00 6.00 5.00 0.00 0.00 4.00 17.92%
NAPS 3.51 2.67 1.15 0.83 0.66 0.00 2.53 6.88%
Adjusted Per Share Value based on latest NOSH - 1,126,446
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
RPS 153.28 84.37 59.66 46.89 16.30 15.01 23.67 46.20%
EPS 14.64 11.79 12.46 10.97 0.74 0.42 3.20 36.23%
DPS 4.50 3.00 2.22 1.85 0.00 0.00 1.10 33.17%
NAPS 1.7551 1.3355 0.4257 0.307 0.245 0.00 0.6943 20.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 -
Price 8.45 3.04 2.20 1.95 2.78 2.54 2.11 -
P/RPS 2.76 1.80 1.37 1.54 6.33 6.22 2.45 2.45%
P/EPS 28.87 12.90 6.54 6.58 139.01 224.75 18.07 9.99%
EY 3.46 7.75 15.29 15.20 0.72 0.44 5.53 -9.09%
DY 1.07 1.97 2.73 2.56 0.00 0.00 1.90 -11.01%
P/NAPS 2.41 1.14 1.91 2.35 4.21 0.00 0.83 24.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 CAGR
Date 30/11/07 28/11/06 24/11/05 26/11/04 - - 19/12/02 -
Price 8.65 3.86 2.04 2.14 0.00 0.00 1.87 -
P/RPS 2.82 2.29 1.27 1.69 0.00 0.00 2.17 5.47%
P/EPS 29.55 16.37 6.06 7.22 0.00 0.00 16.01 13.27%
EY 3.38 6.11 16.49 13.85 0.00 0.00 6.24 -11.72%
DY 1.04 1.55 2.94 2.34 0.00 0.00 2.14 -13.64%
P/NAPS 2.46 1.45 1.77 2.58 0.00 0.00 0.74 27.66%

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