[MMCCORP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.16%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,644,156 9,336,808 8,788,643 8,442,062 8,545,033 5,722,033 2,839,060 20.36%
PBT 1,808,305 1,000,172 780,742 682,508 1,041,069 1,018,042 581,340 20.79%
Tax -261,514 -169,308 -34,585 -58,581 -124,003 -156,999 -12,677 65.53%
NP 1,546,791 830,864 746,157 623,927 917,066 861,043 568,663 18.13%
-
NP to SH 922,351 333,384 392,507 234,446 552,889 551,522 390,024 15.41%
-
Tax Rate 14.46% 16.93% 4.43% 8.58% 11.91% 15.42% 2.18% -
Total Cost 7,097,365 8,505,944 8,042,486 7,818,135 7,627,967 4,860,990 2,270,397 20.89%
-
Net Worth 7,034,180 6,271,645 6,081,511 6,374,121 6,106,095 5,861,796 4,139,382 9.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 76,326 76,127 136,964 -
Div Payout % - - - - 13.80% 13.80% 35.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 7,034,180 6,271,645 6,081,511 6,374,121 6,106,095 5,861,796 4,139,382 9.23%
NOSH 3,045,100 3,045,100 3,040,755 3,079,285 3,053,047 1,522,544 1,521,831 12.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.89% 8.90% 8.49% 7.39% 10.73% 15.05% 20.03% -
ROE 13.11% 5.32% 6.45% 3.68% 9.05% 9.41% 9.42% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 283.87 306.68 289.03 274.16 279.89 375.82 186.56 7.23%
EPS 30.29 10.95 12.91 7.61 18.11 36.22 25.63 2.82%
DPS 0.00 0.00 0.00 0.00 2.50 5.00 9.00 -
NAPS 2.31 2.06 2.00 2.07 2.00 3.85 2.72 -2.68%
Adjusted Per Share Value based on latest NOSH - 3,079,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 283.87 306.62 288.62 277.23 280.62 187.91 93.23 20.37%
EPS 30.29 10.95 12.89 7.70 18.16 18.11 12.81 15.40%
DPS 0.00 0.00 0.00 0.00 2.51 2.50 4.50 -
NAPS 2.31 2.0596 1.9971 2.0932 2.0052 1.925 1.3594 9.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.63 2.77 2.78 2.43 1.04 9.30 4.04 -
P/RPS 0.93 0.90 0.96 0.89 0.37 2.47 2.17 -13.15%
P/EPS 8.68 25.30 21.54 31.92 5.74 25.67 15.76 -9.45%
EY 11.52 3.95 4.64 3.13 17.41 3.90 6.34 10.45%
DY 0.00 0.00 0.00 0.00 2.40 0.54 2.23 -
P/NAPS 1.14 1.34 1.39 1.17 0.52 2.42 1.49 -4.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 22/02/11 24/02/10 25/02/09 27/02/08 27/02/07 -
Price 2.51 2.74 2.81 2.45 1.41 3.76 5.60 -
P/RPS 0.88 0.89 0.97 0.89 0.50 1.00 3.00 -18.47%
P/EPS 8.29 25.02 21.77 32.18 7.79 10.38 21.85 -14.90%
EY 12.07 4.00 4.59 3.11 12.84 9.63 4.58 17.51%
DY 0.00 0.00 0.00 0.00 1.77 1.33 1.61 -
P/NAPS 1.09 1.33 1.41 1.18 0.71 0.98 2.06 -10.05%

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