[MMCCORP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.5%
YoY- 177.34%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,598,281 3,641,666 1,740,196 9,199,212 6,581,965 4,674,075 2,324,335 79.58%
PBT 340,030 171,535 129,381 1,808,305 1,583,806 1,327,851 181,078 52.14%
Tax 33,057 -8,809 -43,973 -261,514 -205,537 -124,283 -65,659 -
NP 373,087 162,726 85,408 1,546,791 1,378,269 1,203,568 115,419 118.46%
-
NP to SH 187,701 52,683 8,822 922,351 842,311 781,427 29,223 245.14%
-
Tax Rate -9.72% 5.14% 33.99% 14.46% 12.98% 9.36% 36.26% -
Total Cost 5,225,194 3,478,940 1,654,788 7,652,421 5,203,696 3,470,507 2,208,916 77.44%
-
Net Worth 7,216,886 6,973,278 6,973,278 7,034,180 7,064,631 7,003,729 6,242,454 10.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 137,029 - - - -
Div Payout % - - - 14.86% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,216,886 6,973,278 6,973,278 7,034,180 7,064,631 7,003,729 6,242,454 10.14%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.66% 4.47% 4.91% 16.81% 20.94% 25.75% 4.97% -
ROE 2.60% 0.76% 0.13% 13.11% 11.92% 11.16% 0.47% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 183.85 119.59 57.15 302.10 216.15 153.49 76.33 79.58%
EPS 6.16 1.73 0.29 30.29 27.66 25.66 0.96 244.91%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.37 2.29 2.29 2.31 2.32 2.30 2.05 10.14%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 183.85 119.59 57.15 302.10 216.15 153.49 76.33 79.58%
EPS 6.16 1.73 0.29 30.29 27.66 25.66 0.96 244.91%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.37 2.29 2.29 2.31 2.32 2.30 2.05 10.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.59 2.70 2.58 2.63 2.75 2.60 2.81 -
P/RPS 1.41 2.26 4.51 0.87 1.27 1.69 3.68 -47.21%
P/EPS 42.02 156.06 890.54 8.68 9.94 10.13 292.81 -72.55%
EY 2.38 0.64 0.11 11.52 10.06 9.87 0.34 265.49%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.13 1.14 1.19 1.13 1.37 -14.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 29/08/12 30/05/12 -
Price 2.82 2.50 2.68 2.51 2.69 2.46 2.70 -
P/RPS 1.53 2.09 4.69 0.83 1.24 1.60 3.54 -42.80%
P/EPS 45.75 144.50 925.06 8.29 9.72 9.59 281.35 -70.17%
EY 2.19 0.69 0.11 12.07 10.28 10.43 0.36 232.87%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.17 1.09 1.16 1.07 1.32 -6.67%

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