[MMCCORP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -34.08%
YoY- -60.05%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 1,564,322 949,046 599,113 569,842 459,878 676,174 1,048,345 8.47%
PBT 560,772 333,263 119,160 135,910 229,573 401,766 241,746 18.64%
Tax -168,204 -93,479 -64,507 -63,577 -48,510 -16,056 -82,663 15.53%
NP 392,568 239,784 54,653 72,333 181,063 385,710 159,083 20.15%
-
NP to SH 392,568 239,784 54,653 72,333 181,063 385,710 132,919 24.61%
-
Tax Rate 30.00% 28.05% 54.13% 46.78% 21.13% 4.00% 34.19% -
Total Cost 1,171,754 709,262 544,460 497,509 278,815 290,464 889,262 5.76%
-
Net Worth 1,227,949 855,967 1,198,400 0 2,074,489 1,921,920 836,430 8.11%
Dividend
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Div 67,553 56,287 51,352 59,720 41,788 444,383 8,696 51.68%
Div Payout % 17.21% 23.47% 93.96% 82.56% 23.08% 115.21% 6.54% -
Equity
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,227,949 855,967 1,198,400 0 2,074,489 1,921,920 836,430 8.11%
NOSH 1,126,559 1,126,272 1,119,999 859,906 836,487 839,266 836,430 6.23%
Ratio Analysis
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 25.10% 25.27% 9.12% 12.69% 39.37% 57.04% 15.17% -
ROE 31.97% 28.01% 4.56% 0.00% 8.73% 20.07% 15.89% -
Per Share
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 138.86 84.26 53.49 66.27 54.98 80.57 125.34 2.10%
EPS 34.85 21.29 4.88 8.41 21.65 45.96 15.89 17.30%
DPS 6.00 5.00 4.59 6.95 5.00 52.95 1.05 42.50%
NAPS 1.09 0.76 1.07 0.00 2.48 2.29 1.00 1.76%
Adjusted Per Share Value based on latest NOSH - 859,906
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 51.37 31.17 19.67 18.71 15.10 22.21 34.43 8.47%
EPS 12.89 7.87 1.79 2.38 5.95 12.67 4.37 24.58%
DPS 2.22 1.85 1.69 1.96 1.37 14.59 0.29 51.23%
NAPS 0.4033 0.2811 0.3936 0.00 0.6813 0.6312 0.2747 8.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Date 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 28/04/00 -
Price 1.99 2.21 2.05 2.05 3.18 1.78 1.81 -
P/RPS 1.43 2.62 3.83 3.09 5.78 2.21 1.44 -0.14%
P/EPS 5.71 10.38 42.01 24.37 14.69 3.87 11.39 -13.09%
EY 17.51 9.63 2.38 4.10 6.81 25.82 8.78 15.06%
DY 3.02 2.26 2.24 3.39 1.57 29.75 0.58 39.83%
P/NAPS 1.83 2.91 1.92 0.00 1.28 0.78 1.81 0.22%
Price Multiplier on Announcement Date
31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Date 26/05/05 - - - 01/07/02 29/06/01 27/06/00 -
Price 1.99 0.00 0.00 0.00 2.94 1.77 1.58 -
P/RPS 1.43 0.00 0.00 0.00 5.35 2.20 1.26 2.60%
P/EPS 5.71 0.00 0.00 0.00 13.58 3.85 9.94 -10.65%
EY 17.51 0.00 0.00 0.00 7.36 25.96 10.06 11.92%
DY 3.02 0.00 0.00 0.00 1.70 29.91 0.66 36.21%
P/NAPS 1.83 0.00 0.00 0.00 1.19 0.77 1.58 3.03%

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