[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 137.52%
YoY- -77.72%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,454,000 7,441,016 7,445,353 7,464,374 7,283,332 6,960,784 9,199,212 1.84%
PBT 691,882 344,124 250,669 453,373 343,070 517,524 1,808,305 -47.38%
Tax -31,274 -134,740 189,693 44,076 -17,618 -175,892 -261,514 -75.82%
NP 660,608 209,384 440,362 497,449 325,452 341,632 1,546,791 -43.37%
-
NP to SH 378,052 94,300 223,523 250,268 105,366 35,288 922,351 -44.91%
-
Tax Rate 4.52% 39.15% -75.67% -9.72% 5.14% 33.99% 14.46% -
Total Cost 8,793,392 7,231,632 7,004,991 6,966,925 6,957,880 6,619,152 7,652,421 9.73%
-
Net Worth 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 7,034,180 2.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 137,029 -
Div Payout % - - - - - - 14.86% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 7,034,180 2.01%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.99% 2.81% 5.91% 6.66% 4.47% 4.91% 16.81% -
ROE 5.22% 1.31% 3.11% 3.47% 1.51% 0.51% 13.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 310.47 244.36 244.50 245.13 239.18 228.59 302.10 1.84%
EPS 12.42 3.08 7.34 8.21 3.46 1.16 30.29 -44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 2.38 2.36 2.36 2.37 2.29 2.29 2.31 2.01%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 310.47 244.36 244.50 245.13 239.18 228.59 302.10 1.84%
EPS 12.42 3.08 7.34 8.21 3.46 1.16 30.29 -44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 2.38 2.36 2.36 2.37 2.29 2.29 2.31 2.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.54 2.82 2.88 2.59 2.70 2.58 2.63 -
P/RPS 0.82 1.15 1.18 1.06 1.13 1.13 0.87 -3.87%
P/EPS 20.46 91.06 39.23 31.51 78.03 222.64 8.68 77.39%
EY 4.89 1.10 2.55 3.17 1.28 0.45 11.52 -43.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 1.07 1.19 1.22 1.09 1.18 1.13 1.14 -4.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 2.35 2.72 2.78 2.82 2.50 2.68 2.51 -
P/RPS 0.76 1.11 1.14 1.15 1.05 1.17 0.83 -5.71%
P/EPS 18.93 87.83 37.87 34.31 72.25 231.26 8.29 73.66%
EY 5.28 1.14 2.64 2.91 1.38 0.43 12.07 -42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.99 1.15 1.18 1.19 1.09 1.17 1.09 -6.23%

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