[MMCCORP] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.41%
YoY- 30.98%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Revenue 8,545,033 5,722,033 2,839,060 1,929,127 1,378,475 710,379 496,262 76.57%
PBT 1,041,069 1,018,042 581,340 534,927 458,910 167,650 66,932 73.02%
Tax -124,003 -156,999 -12,677 -71,918 -168,105 -64,145 -44,322 22.81%
NP 917,066 861,043 568,663 463,009 290,805 103,505 22,610 109.54%
-
NP to SH 552,889 551,522 390,024 380,888 290,805 103,505 22,610 89.39%
-
Tax Rate 11.91% 15.42% 2.18% 13.44% 36.63% 38.26% 66.22% -
Total Cost 7,627,967 4,860,990 2,270,397 1,466,118 1,087,670 606,874 473,652 74.23%
-
Net Worth 6,106,095 5,861,796 4,139,382 4,037,927 979,531 720,473 712,270 53.60%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Div 76,326 76,127 136,964 91,424 - 56,287 - -
Div Payout % 13.80% 13.80% 35.12% 24.00% - 54.38% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Net Worth 6,106,095 5,861,796 4,139,382 4,037,927 979,531 720,473 712,270 53.60%
NOSH 3,053,047 1,522,544 1,521,831 1,523,746 1,125,898 1,125,740 1,130,588 21.95%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
NP Margin 10.73% 15.05% 20.03% 24.00% 21.10% 14.57% 4.56% -
ROE 9.05% 9.41% 9.42% 9.43% 29.69% 14.37% 3.17% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
RPS 279.89 375.82 186.56 126.60 122.43 63.10 43.89 44.79%
EPS 18.11 36.22 25.63 25.00 25.83 9.19 2.00 55.29%
DPS 2.50 5.00 9.00 6.00 0.00 5.00 0.00 -
NAPS 2.00 3.85 2.72 2.65 0.87 0.64 0.63 25.95%
Adjusted Per Share Value based on latest NOSH - 1,523,746
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
RPS 280.62 187.91 93.23 63.35 45.27 23.33 16.30 76.56%
EPS 18.16 18.11 12.81 12.51 9.55 3.40 0.74 89.52%
DPS 2.51 2.50 4.50 3.00 0.00 1.85 0.00 -
NAPS 2.0052 1.925 1.3594 1.326 0.3217 0.2366 0.2339 53.61%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/01/04 31/12/03 -
Price 1.04 9.30 4.04 1.99 2.03 2.09 2.20 -
P/RPS 0.37 2.47 2.17 1.57 1.66 3.31 5.01 -40.58%
P/EPS 5.74 25.67 15.76 7.96 7.86 22.73 110.01 -44.56%
EY 17.41 3.90 6.34 12.56 12.72 4.40 0.91 80.33%
DY 2.40 0.54 2.23 3.02 0.00 2.39 0.00 -
P/NAPS 0.52 2.42 1.49 0.75 2.33 3.27 3.49 -31.63%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 CAGR
Date 25/02/09 27/02/08 27/02/07 27/02/06 24/02/05 - - -
Price 1.41 3.76 5.60 2.17 2.04 0.00 0.00 -
P/RPS 0.50 1.00 3.00 1.71 1.67 0.00 0.00 -
P/EPS 7.79 10.38 21.85 8.68 7.90 0.00 0.00 -
EY 12.84 9.63 4.58 11.52 12.66 0.00 0.00 -
DY 1.77 1.33 1.61 2.76 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 2.06 0.82 2.34 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