[MMCCORP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -10.69%
YoY- -75.77%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,614,413 9,454,000 7,441,016 7,445,353 7,464,374 7,283,332 6,960,784 15.25%
PBT 717,053 691,882 344,124 250,669 453,373 343,070 517,524 24.25%
Tax -37,928 -31,274 -134,740 189,693 44,076 -17,618 -175,892 -64.00%
NP 679,125 660,608 209,384 440,362 497,449 325,452 341,632 58.03%
-
NP to SH 391,706 378,052 94,300 223,523 250,268 105,366 35,288 396.88%
-
Tax Rate 5.29% 4.52% 39.15% -75.67% -9.72% 5.14% 33.99% -
Total Cost 7,935,288 8,793,392 7,231,632 7,004,991 6,966,925 6,957,880 6,619,152 12.83%
-
Net Worth 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 3.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 3.17%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.88% 6.99% 2.81% 5.91% 6.66% 4.47% 4.91% -
ROE 5.36% 5.22% 1.31% 3.11% 3.47% 1.51% 0.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 282.89 310.47 244.36 244.50 245.13 239.18 228.59 15.25%
EPS 12.87 12.42 3.08 7.34 8.21 3.46 1.16 396.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.38 2.36 2.36 2.37 2.29 2.29 3.17%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 282.89 310.47 244.36 244.50 245.13 239.18 228.59 15.25%
EPS 12.87 12.42 3.08 7.34 8.21 3.46 1.16 396.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.38 2.36 2.36 2.37 2.29 2.29 3.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.38 2.54 2.82 2.88 2.59 2.70 2.58 -
P/RPS 0.84 0.82 1.15 1.18 1.06 1.13 1.13 -17.92%
P/EPS 18.50 20.46 91.06 39.23 31.51 78.03 222.64 -80.92%
EY 5.40 4.89 1.10 2.55 3.17 1.28 0.45 423.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.19 1.22 1.09 1.18 1.13 -8.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 2.35 2.35 2.72 2.78 2.82 2.50 2.68 -
P/RPS 0.83 0.76 1.11 1.14 1.15 1.05 1.17 -20.44%
P/EPS 18.27 18.93 87.83 37.87 34.31 72.25 231.26 -81.55%
EY 5.47 5.28 1.14 2.64 2.91 1.38 0.43 444.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.15 1.18 1.19 1.09 1.17 -11.13%

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