[MMCCORP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 20.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,407,526 898,521 424,514 1,378,475 969,441 612,474 238,667 226.06%
PBT 430,166 351,803 267,475 458,910 368,542 269,130 165,613 88.84%
Tax -39,777 -25,889 -29,433 -168,105 -126,601 -76,640 -29,334 22.48%
NP 390,389 325,914 238,042 290,805 241,941 192,490 136,279 101.57%
-
NP to SH 330,452 286,487 238,042 290,805 241,941 192,490 136,279 80.39%
-
Tax Rate 9.25% 7.36% 11.00% 36.63% 34.35% 28.48% 17.71% -
Total Cost 1,017,137 572,607 186,472 1,087,670 727,500 419,984 102,388 361.47%
-
Net Worth 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 855,967 31.79%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 56,335 56,317 - - -
Div Payout % - - - 19.37% 23.28% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 855,967 31.79%
NOSH 1,126,668 1,126,570 1,126,474 1,126,714 1,126,354 1,126,331 1,126,272 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 27.74% 36.27% 56.07% 21.10% 24.96% 31.43% 57.10% -
ROE 25.50% 23.12% 19.39% 29.67% 25.88% 21.91% 15.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 124.93 79.76 37.69 122.34 86.07 54.38 21.19 226.00%
EPS 29.33 25.43 21.13 25.81 21.48 17.09 12.10 80.35%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.15 1.10 1.09 0.87 0.83 0.78 0.76 31.76%
Adjusted Per Share Value based on latest NOSH - 1,125,898
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.22 29.51 13.94 45.27 31.84 20.11 7.84 225.99%
EPS 10.85 9.41 7.82 9.55 7.95 6.32 4.48 80.24%
DPS 0.00 0.00 0.00 1.85 1.85 0.00 0.00 -
NAPS 0.4255 0.407 0.4032 0.3219 0.307 0.2885 0.2811 31.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.20 1.93 1.99 2.03 1.95 1.90 2.21 -
P/RPS 1.76 2.42 5.28 1.66 2.27 3.49 10.43 -69.43%
P/EPS 7.50 7.59 9.42 7.87 9.08 11.12 18.26 -44.71%
EY 13.33 13.18 10.62 12.71 11.02 8.99 5.48 80.77%
DY 0.00 0.00 0.00 2.46 2.56 0.00 0.00 -
P/NAPS 1.91 1.75 1.83 2.33 2.35 2.44 2.91 -24.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 26/08/04 26/05/04 -
Price 2.04 2.18 1.99 2.04 2.14 1.87 2.00 -
P/RPS 1.63 2.73 5.28 1.67 2.49 3.44 9.44 -68.95%
P/EPS 6.96 8.57 9.42 7.90 9.96 10.94 16.53 -43.79%
EY 14.38 11.67 10.62 12.65 10.04 9.14 6.05 78.00%
DY 0.00 0.00 0.00 2.45 2.34 0.00 0.00 -
P/NAPS 1.77 1.98 1.83 2.34 2.58 2.40 2.63 -23.18%

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