[MMCCORP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.43%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Revenue 7,952,450 4,667,519 2,569,285 1,816,560 1,427,813 496,262 457,219 76.93%
PBT 1,247,881 792,137 561,839 520,534 498,926 66,932 52,817 88.09%
Tax -265,219 -52,165 -70,955 -99,475 -165,012 -44,322 -40,171 45.80%
NP 982,662 739,972 490,884 421,059 333,914 22,610 12,646 138.60%
-
NP to SH 586,364 445,667 359,042 379,316 333,914 22,610 12,646 115.21%
-
Tax Rate 21.25% 6.59% 12.63% 19.11% 33.07% 66.22% 76.06% -
Total Cost 6,969,788 3,927,547 2,078,401 1,395,501 1,093,899 473,652 444,573 73.29%
-
Net Worth 6,018,764 5,344,398 4,066,700 1,296,403 934,950 746,188 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Div 76,127 136,964 91,424 67,553 56,287 - - -
Div Payout % 12.98% 30.73% 25.46% 17.81% 16.86% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Net Worth 6,018,764 5,344,398 4,066,700 1,296,403 934,950 746,188 0 -
NOSH 3,055,210 1,522,620 1,523,108 1,127,307 1,126,446 1,130,588 1,118,989 22.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
NP Margin 12.36% 15.85% 19.11% 23.18% 23.39% 4.56% 2.77% -
ROE 9.74% 8.34% 8.83% 29.26% 35.71% 3.03% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
RPS 260.29 306.55 168.69 161.14 126.75 43.89 40.86 44.76%
EPS 19.19 29.27 23.57 33.65 29.64 2.00 1.13 76.08%
DPS 2.49 9.00 6.00 6.00 5.00 0.00 0.00 -
NAPS 1.97 3.51 2.67 1.15 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,127,307
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
RPS 261.16 153.28 84.37 59.66 46.89 16.30 15.01 76.94%
EPS 19.26 14.64 11.79 12.46 10.97 0.74 0.42 114.74%
DPS 2.50 4.50 3.00 2.22 1.85 0.00 0.00 -
NAPS 1.9765 1.7551 1.3355 0.4257 0.307 0.245 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/10/03 30/09/03 -
Price 2.19 8.45 3.04 2.20 1.95 2.78 2.54 -
P/RPS 0.84 2.76 1.80 1.37 1.54 6.33 6.22 -32.96%
P/EPS 11.41 28.87 12.90 6.54 6.58 139.01 224.75 -44.86%
EY 8.76 3.46 7.75 15.29 15.20 0.72 0.44 81.77%
DY 1.14 1.07 1.97 2.73 2.56 0.00 0.00 -
P/NAPS 1.11 2.41 1.14 1.91 2.35 4.21 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Date 26/11/08 30/11/07 28/11/06 24/11/05 26/11/04 - - -
Price 1.38 8.65 3.86 2.04 2.14 0.00 0.00 -
P/RPS 0.53 2.82 2.29 1.27 1.69 0.00 0.00 -
P/EPS 7.19 29.55 16.37 6.06 7.22 0.00 0.00 -
EY 13.91 3.38 6.11 16.49 13.85 0.00 0.00 -
DY 1.81 1.04 1.55 2.94 2.34 0.00 0.00 -
P/NAPS 0.70 2.46 1.45 1.77 2.58 0.00 0.00 -

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