[MMCCORP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.92%
YoY- -52.31%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,993,856 9,104,898 8,807,014 8,682,183 7,952,450 4,667,519 2,569,285 23.19%
PBT 1,959,166 671,673 839,690 720,054 1,247,881 792,137 561,839 23.11%
Tax -212,109 -23,623 -108,046 -43,520 -265,219 -52,165 -70,955 20.00%
NP 1,747,057 648,050 731,644 676,534 982,662 739,972 490,884 23.53%
-
NP to SH 1,034,077 293,787 348,939 279,643 586,364 445,667 359,042 19.26%
-
Tax Rate 10.83% 3.52% 12.87% 6.04% 21.25% 6.59% 12.63% -
Total Cost 7,246,799 8,456,848 8,075,370 8,005,649 6,969,788 3,927,547 2,078,401 23.11%
-
Net Worth 7,062,543 6,091,059 6,637,339 6,126,133 6,018,764 5,344,398 4,066,700 9.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 76,326 76,127 136,964 91,424 -
Div Payout % - - - 27.29% 12.98% 30.73% 25.46% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 7,062,543 6,091,059 6,637,339 6,126,133 6,018,764 5,344,398 4,066,700 9.62%
NOSH 3,045,100 3,045,529 3,044,651 3,017,800 3,055,210 1,522,620 1,523,108 12.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.43% 7.12% 8.31% 7.79% 12.36% 15.85% 19.11% -
ROE 14.64% 4.82% 5.26% 4.56% 9.74% 8.34% 8.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 295.44 298.96 289.26 287.70 260.29 306.55 168.69 9.78%
EPS 33.97 9.65 11.46 9.27 19.19 29.27 23.57 6.27%
DPS 0.00 0.00 0.00 2.53 2.49 9.00 6.00 -
NAPS 2.32 2.00 2.18 2.03 1.97 3.51 2.67 -2.31%
Adjusted Per Share Value based on latest NOSH - 3,017,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 295.36 299.00 289.22 285.12 261.16 153.28 84.37 23.20%
EPS 33.96 9.65 11.46 9.18 19.26 14.64 11.79 19.26%
DPS 0.00 0.00 0.00 2.51 2.50 4.50 3.00 -
NAPS 2.3193 2.0003 2.1797 2.0118 1.9765 1.7551 1.3355 9.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.75 2.58 3.00 2.48 2.19 8.45 3.04 -
P/RPS 0.93 0.86 1.04 0.86 0.84 2.76 1.80 -10.41%
P/EPS 8.10 26.75 26.18 26.76 11.41 28.87 12.90 -7.45%
EY 12.35 3.74 3.82 3.74 8.76 3.46 7.75 8.06%
DY 0.00 0.00 0.00 1.02 1.14 1.07 1.97 -
P/NAPS 1.19 1.29 1.38 1.22 1.11 2.41 1.14 0.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 24/11/10 24/11/09 26/11/08 30/11/07 28/11/06 -
Price 2.69 2.53 2.83 2.50 1.38 8.65 3.86 -
P/RPS 0.91 0.85 0.98 0.87 0.53 2.82 2.29 -14.24%
P/EPS 7.92 26.23 24.69 26.98 7.19 29.55 16.37 -11.38%
EY 12.63 3.81 4.05 3.71 13.91 3.38 6.11 12.85%
DY 0.00 0.00 0.00 1.01 1.81 1.04 1.55 -
P/NAPS 1.16 1.27 1.30 1.23 0.70 2.46 1.45 -3.64%

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