[MMCCORP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 369.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Revenue 1,378,475 1,292,588 1,224,948 954,668 1,167,598 0 945,634 38.00%
PBT 458,910 491,389 538,260 662,452 220,467 0 120,110 214.50%
Tax -168,105 -168,801 -153,280 -117,336 -104,316 0 -87,873 74.10%
NP 290,805 322,588 384,980 545,116 116,151 0 32,237 555.46%
-
NP to SH 290,805 322,588 384,980 545,116 116,151 0 32,237 555.46%
-
Tax Rate 36.63% 34.35% 28.48% 17.71% 47.32% - 73.16% -
Total Cost 1,087,670 970,000 839,968 409,552 1,051,447 0 913,397 16.09%
-
Net Worth 980,241 934,874 878,538 855,967 718,922 708,471 742,208 26.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Div 56,335 75,090 - - 56,165 - - -
Div Payout % 19.37% 23.28% - - 48.36% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Net Worth 980,241 934,874 878,538 855,967 718,922 708,471 742,208 26.84%
NOSH 1,126,714 1,126,354 1,126,331 1,126,272 1,123,317 1,124,558 1,124,558 0.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
NP Margin 21.10% 24.96% 31.43% 57.10% 9.95% 0.00% 3.41% -
ROE 29.67% 34.51% 43.82% 63.68% 16.16% 0.00% 4.34% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
RPS 122.34 114.76 108.76 84.76 103.94 0.00 84.09 37.77%
EPS 25.81 28.64 34.18 48.40 10.34 0.00 2.87 553.73%
DPS 5.00 6.67 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.87 0.83 0.78 0.76 0.64 0.63 0.66 26.63%
Adjusted Per Share Value based on latest NOSH - 1,126,272
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
RPS 45.27 42.45 40.23 31.35 38.34 0.00 31.05 38.02%
EPS 9.55 10.59 12.64 17.90 3.81 0.00 1.06 554.75%
DPS 1.85 2.47 0.00 0.00 1.84 0.00 0.00 -
NAPS 0.3219 0.307 0.2885 0.2811 0.2361 0.2327 0.2437 26.85%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 30/01/04 31/12/03 31/10/03 -
Price 2.03 1.95 1.90 2.21 2.09 2.20 2.78 -
P/RPS 1.66 1.70 1.75 2.61 2.01 0.00 3.31 -44.56%
P/EPS 7.87 6.81 5.56 4.57 20.21 0.00 96.98 -88.31%
EY 12.71 14.69 17.99 21.90 4.95 0.00 1.03 756.74%
DY 2.46 3.42 0.00 0.00 2.39 0.00 0.00 -
P/NAPS 2.33 2.35 2.44 2.91 3.27 3.49 4.21 -39.69%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Date 24/02/05 26/11/04 26/08/04 26/05/04 29/03/04 - 12/12/03 -
Price 2.04 2.14 1.87 2.00 2.29 0.00 2.14 -
P/RPS 1.67 1.86 1.72 2.36 2.20 0.00 2.54 -30.12%
P/EPS 7.90 7.47 5.47 4.13 22.15 0.00 74.65 -85.33%
EY 12.65 13.38 18.28 24.20 4.52 0.00 1.34 581.42%
DY 2.45 3.12 0.00 0.00 2.18 0.00 0.00 -
P/NAPS 2.34 2.58 2.40 2.63 3.58 0.00 3.24 -24.28%

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