[MMCCORP] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -36.95%
YoY- -88.72%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Revenue 2,328,206 1,664,522 1,070,846 457,219 399,063 575,090 485,138 37.56%
PBT 466,675 541,583 399,514 52,817 66,917 147,847 499,307 -1.36%
Tax -71,059 -135,548 -115,051 -40,171 -46,861 -35,719 -41,799 11.39%
NP 395,616 406,035 284,463 12,646 20,056 112,128 457,508 -2.91%
-
NP to SH 274,152 384,802 284,463 12,646 20,056 112,128 457,508 -9.88%
-
Tax Rate 15.23% 25.03% 28.80% 76.06% 70.03% 24.16% 8.37% -
Total Cost 1,932,590 1,258,487 786,383 444,573 379,007 462,962 27,630 137.20%
-
Net Worth 3,928,071 1,239,290 878,648 1,163,749 0 2,100,542 197,262,441 -54.90%
Dividend
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Div 91,424 67,553 56,287 - 42,995 25,081 461,103 -28.03%
Div Payout % 33.35% 17.56% 19.79% - 214.38% 22.37% 100.79% -
Equity
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Net Worth 3,928,071 1,239,290 878,648 1,163,749 0 2,100,542 197,262,441 -54.90%
NOSH 1,522,508 1,126,627 1,126,472 1,118,989 1,119,999 836,869 835,857 12.96%
Ratio Analysis
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
NP Margin 16.99% 24.39% 26.56% 2.77% 5.03% 19.50% 94.30% -
ROE 6.98% 31.05% 32.38% 1.09% 0.00% 5.34% 0.23% -
Per Share
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
RPS 152.92 147.74 95.06 40.86 35.63 68.72 58.04 21.77%
EPS 18.01 34.16 25.25 1.13 1.79 13.40 54.74 -20.23%
DPS 6.00 6.00 5.00 0.00 3.84 3.00 55.17 -36.31%
NAPS 2.58 1.10 0.78 1.04 0.00 2.51 236.00 -60.08%
Adjusted Per Share Value based on latest NOSH - 1,118,989
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
RPS 76.46 54.66 35.17 15.01 13.11 18.89 15.93 37.56%
EPS 9.00 12.64 9.34 0.42 0.66 3.68 15.02 -9.89%
DPS 3.00 2.22 1.85 0.00 1.41 0.82 15.14 -28.04%
NAPS 1.29 0.407 0.2885 0.3822 0.00 0.6898 64.7803 -54.90%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Date 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 -
Price 3.20 1.93 1.90 2.77 2.53 2.69 2.02 -
P/RPS 2.09 1.31 2.00 6.78 7.10 3.91 3.48 -9.84%
P/EPS 17.77 5.65 7.52 245.11 141.28 20.08 3.69 37.66%
EY 5.63 17.70 13.29 0.41 0.71 4.98 27.10 -27.35%
DY 1.88 3.11 2.63 0.00 1.52 1.12 27.31 -41.96%
P/NAPS 1.24 1.75 2.44 2.66 0.00 1.07 0.01 166.49%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Date 24/08/06 25/08/05 - - - 27/09/02 27/09/01 -
Price 3.20 2.18 0.00 0.00 0.00 2.16 1.70 -
P/RPS 2.09 1.48 0.00 0.00 0.00 3.14 2.93 -6.63%
P/EPS 17.77 6.38 0.00 0.00 0.00 16.12 3.11 42.53%
EY 5.63 15.67 0.00 0.00 0.00 6.20 32.20 -29.85%
DY 1.88 2.75 0.00 0.00 0.00 1.39 32.45 -43.96%
P/NAPS 1.24 1.98 0.00 0.00 0.00 0.86 0.01 166.49%

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