[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -28.14%
YoY- 498.21%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,283,332 6,960,784 9,199,212 8,775,953 9,348,150 9,297,340 9,336,809 -15.27%
PBT 343,070 517,524 1,808,305 2,111,741 2,655,702 724,312 998,581 -50.97%
Tax -17,618 -175,892 -261,514 -274,049 -248,566 -262,636 -169,308 -77.90%
NP 325,452 341,632 1,546,791 1,837,692 2,407,136 461,676 829,273 -46.42%
-
NP to SH 105,366 35,288 922,351 1,123,081 1,562,854 116,892 332,572 -53.55%
-
Tax Rate 5.14% 33.99% 14.46% 12.98% 9.36% 36.26% 16.95% -
Total Cost 6,957,880 6,619,152 7,652,421 6,938,261 6,941,014 8,835,664 8,507,536 -12.55%
-
Net Worth 6,973,278 6,973,278 7,034,180 7,064,631 7,003,729 6,242,454 6,275,401 7.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 137,029 - - - 121,852 -
Div Payout % - - 14.86% - - - 36.64% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 6,973,278 6,973,278 7,034,180 7,064,631 7,003,729 6,242,454 6,275,401 7.28%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,046,311 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.47% 4.91% 16.81% 20.94% 25.75% 4.97% 8.88% -
ROE 1.51% 0.51% 13.11% 15.90% 22.31% 1.87% 5.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 239.18 228.59 302.10 288.20 306.99 305.32 306.50 -15.25%
EPS 3.46 1.16 30.29 36.88 51.32 3.84 10.92 -53.55%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 2.29 2.29 2.31 2.32 2.30 2.05 2.06 7.31%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 239.18 228.59 302.10 288.20 306.99 305.32 306.62 -15.27%
EPS 3.46 1.16 30.29 36.88 51.32 3.84 10.92 -53.55%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 2.29 2.29 2.31 2.32 2.30 2.05 2.0608 7.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.70 2.58 2.63 2.75 2.60 2.81 2.77 -
P/RPS 1.13 1.13 0.87 0.95 0.85 0.92 0.90 16.39%
P/EPS 78.03 222.64 8.68 7.46 5.07 73.20 25.37 111.63%
EY 1.28 0.45 11.52 13.41 19.74 1.37 3.94 -52.77%
DY 0.00 0.00 1.71 0.00 0.00 0.00 1.44 -
P/NAPS 1.18 1.13 1.14 1.19 1.13 1.37 1.34 -8.13%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 30/11/12 29/08/12 30/05/12 29/02/12 -
Price 2.50 2.68 2.51 2.69 2.46 2.70 2.74 -
P/RPS 1.05 1.17 0.83 0.93 0.80 0.88 0.89 11.66%
P/EPS 72.25 231.26 8.29 7.29 4.79 70.34 25.10 102.48%
EY 1.38 0.43 12.07 13.71 20.86 1.42 3.98 -50.67%
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.46 -
P/NAPS 1.09 1.17 1.09 1.16 1.07 1.32 1.33 -12.43%

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