[MMCCORP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.61%
YoY- 56.51%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,847,714 7,935,308 8,765,501 8,614,413 9,454,000 7,441,016 7,445,353 -5.44%
PBT 3,380,218 938,672 885,609 717,053 691,882 344,124 250,669 469.24%
Tax -244,296 -229,268 -81,307 -37,928 -31,274 -134,740 189,693 -
NP 3,135,922 709,404 804,302 679,125 660,608 209,384 440,362 271.47%
-
NP to SH 2,890,574 383,016 492,932 391,706 378,052 94,300 223,523 453.53%
-
Tax Rate 7.23% 24.42% 9.18% 5.29% 4.52% 39.15% -75.67% -
Total Cost 3,711,792 7,225,904 7,961,199 7,935,288 8,793,392 7,231,632 7,004,991 -34.59%
-
Net Worth 8,922,143 7,582,299 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 15.56%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 8,922,143 7,582,299 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 15.56%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 45.80% 8.94% 9.18% 7.88% 6.99% 2.81% 5.91% -
ROE 32.40% 5.05% 6.58% 5.36% 5.22% 1.31% 3.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 224.88 260.59 287.86 282.89 310.47 244.36 244.50 -5.43%
EPS 94.92 12.56 16.19 12.87 12.42 3.08 7.34 453.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.49 2.46 2.40 2.38 2.36 2.36 15.56%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 224.88 260.59 287.86 282.89 310.47 244.36 244.50 -5.43%
EPS 94.92 12.56 16.19 12.87 12.42 3.08 7.34 453.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.49 2.46 2.40 2.38 2.36 2.36 15.56%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.51 2.53 2.39 2.38 2.54 2.82 2.88 -
P/RPS 1.12 0.97 0.83 0.84 0.82 1.15 1.18 -3.42%
P/EPS 2.64 20.11 14.76 18.50 20.46 91.06 39.23 -83.53%
EY 37.82 4.97 6.77 5.40 4.89 1.10 2.55 506.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.02 0.97 0.99 1.07 1.19 1.22 -20.84%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 25/02/15 26/11/14 27/08/14 28/05/14 27/02/14 -
Price 1.60 2.60 2.60 2.35 2.35 2.72 2.78 -
P/RPS 0.71 1.00 0.90 0.83 0.76 1.11 1.14 -27.13%
P/EPS 1.69 20.67 16.06 18.27 18.93 87.83 37.87 -87.49%
EY 59.33 4.84 6.23 5.47 5.28 1.14 2.64 700.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.04 1.06 0.98 0.99 1.15 1.18 -39.96%

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