[MMCCORP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ-0.0%
YoY- -79.39%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,929,127 1,378,475 710,379 496,262 733,004 347,618 885,817 17.14%
PBT 534,927 458,910 167,650 66,932 205,735 196,704 413,955 5.35%
Tax -71,918 -168,105 -64,145 -44,322 -96,011 -31,295 -19,943 29.79%
NP 463,009 290,805 103,505 22,610 109,724 165,409 394,012 3.33%
-
NP to SH 380,888 290,805 103,505 22,610 109,724 165,409 394,012 -0.68%
-
Tax Rate 13.44% 36.63% 38.26% 66.22% 46.67% 15.91% 4.82% -
Total Cost 1,466,118 1,087,670 606,874 473,652 623,280 182,209 491,805 24.87%
-
Net Worth 4,037,927 979,531 720,473 712,270 902,902 2,022,292 16,569,042 -24.95%
Dividend
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Div 91,424 - 56,287 - 59,720 41,788 444,383 -27.49%
Div Payout % 24.00% - 54.38% - 54.43% 25.26% 112.78% -
Equity
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 4,037,927 979,531 720,473 712,270 902,902 2,022,292 16,569,042 -24.95%
NOSH 1,523,746 1,125,898 1,125,740 1,130,588 859,906 835,657 7,267,123 -27.21%
Ratio Analysis
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 24.00% 21.10% 14.57% 4.56% 14.97% 47.58% 44.48% -
ROE 9.43% 29.69% 14.37% 3.17% 12.15% 8.18% 2.38% -
Per Share
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
RPS 126.60 122.43 63.10 43.89 85.24 41.60 12.19 60.94%
EPS 25.00 25.83 9.19 2.00 12.76 19.79 5.42 36.46%
DPS 6.00 0.00 5.00 0.00 6.95 5.00 6.11 -0.36%
NAPS 2.65 0.87 0.64 0.63 1.05 2.42 2.28 3.10%
Adjusted Per Share Value based on latest NOSH - 1,130,588
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
RPS 63.35 45.27 23.33 16.30 24.07 11.42 29.09 17.14%
EPS 12.51 9.55 3.40 0.74 3.60 5.43 12.94 -0.68%
DPS 3.00 0.00 1.85 0.00 1.96 1.37 14.59 -27.50%
NAPS 1.326 0.3217 0.2366 0.2339 0.2965 0.6641 5.4412 -24.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Date 30/12/05 31/12/04 30/01/04 31/12/03 30/01/03 31/01/02 31/01/01 -
Price 1.99 2.03 2.09 2.20 2.14 2.04 1.95 -
P/RPS 1.57 1.66 3.31 5.01 2.51 4.90 16.00 -37.62%
P/EPS 7.96 7.86 22.73 110.01 16.77 10.31 35.97 -26.41%
EY 12.56 12.72 4.40 0.91 5.96 9.70 2.78 35.88%
DY 3.02 0.00 2.39 0.00 3.25 2.45 3.14 -0.78%
P/NAPS 0.75 2.33 3.27 3.49 2.04 0.84 0.86 -2.74%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Date 27/02/06 24/02/05 - - 03/04/03 28/03/02 29/03/01 -
Price 2.17 2.04 0.00 0.00 2.05 2.63 1.60 -
P/RPS 1.71 1.67 0.00 0.00 2.40 6.32 13.13 -33.93%
P/EPS 8.68 7.90 0.00 0.00 16.07 13.29 29.51 -22.02%
EY 11.52 12.66 0.00 0.00 6.22 7.53 3.39 28.24%
DY 2.76 0.00 0.00 0.00 3.39 1.90 3.82 -6.39%
P/NAPS 0.82 2.34 0.00 0.00 1.95 1.09 0.70 3.26%

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