[MMCCORP] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -57.81%
YoY- 167.23%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,765,501 8,614,413 9,454,000 7,441,016 7,445,353 7,464,374 7,283,332 13.10%
PBT 885,609 717,053 691,882 344,124 250,669 453,373 343,070 87.85%
Tax -81,307 -37,928 -31,274 -134,740 189,693 44,076 -17,618 176.42%
NP 804,302 679,125 660,608 209,384 440,362 497,449 325,452 82.49%
-
NP to SH 492,932 391,706 378,052 94,300 223,523 250,268 105,366 178.93%
-
Tax Rate 9.18% 5.29% 4.52% 39.15% -75.67% -9.72% 5.14% -
Total Cost 7,961,199 7,935,288 8,793,392 7,231,632 7,004,991 6,966,925 6,957,880 9.36%
-
Net Worth 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 4.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 4.87%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.18% 7.88% 6.99% 2.81% 5.91% 6.66% 4.47% -
ROE 6.58% 5.36% 5.22% 1.31% 3.11% 3.47% 1.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 287.86 282.89 310.47 244.36 244.50 245.13 239.18 13.10%
EPS 16.19 12.87 12.42 3.08 7.34 8.21 3.46 178.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.40 2.38 2.36 2.36 2.37 2.29 4.87%
Adjusted Per Share Value based on latest NOSH - 3,045,100
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 287.86 282.89 310.47 244.36 244.50 245.13 239.18 13.10%
EPS 16.19 12.87 12.42 3.08 7.34 8.21 3.46 178.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.40 2.38 2.36 2.36 2.37 2.29 4.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.39 2.38 2.54 2.82 2.88 2.59 2.70 -
P/RPS 0.83 0.84 0.82 1.15 1.18 1.06 1.13 -18.54%
P/EPS 14.76 18.50 20.46 91.06 39.23 31.51 78.03 -66.94%
EY 6.77 5.40 4.89 1.10 2.55 3.17 1.28 202.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.07 1.19 1.22 1.09 1.18 -12.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 -
Price 2.60 2.35 2.35 2.72 2.78 2.82 2.50 -
P/RPS 0.90 0.83 0.76 1.11 1.14 1.15 1.05 -9.74%
P/EPS 16.06 18.27 18.93 87.83 37.87 34.31 72.25 -63.20%
EY 6.23 5.47 5.28 1.14 2.64 2.91 1.38 172.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 0.99 1.15 1.18 1.19 1.09 -1.83%

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