[MMCCORP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.14%
YoY- 74.67%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,929,127 1,407,526 898,521 424,514 1,378,475 969,441 612,474 114.42%
PBT 534,927 430,166 351,803 267,475 458,910 368,542 269,130 57.88%
Tax -53,724 -39,777 -25,889 -29,433 -168,105 -126,601 -76,640 -21.03%
NP 481,203 390,389 325,914 238,042 290,805 241,941 192,490 83.88%
-
NP to SH 380,888 330,452 286,487 238,042 290,805 241,941 192,490 57.41%
-
Tax Rate 10.04% 9.25% 7.36% 11.00% 36.63% 34.35% 28.48% -
Total Cost 1,447,924 1,017,137 572,607 186,472 1,087,670 727,500 419,984 127.69%
-
Net Worth 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 127.09%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 73,577 - - - 56,335 56,317 - -
Div Payout % 19.32% - - - 19.37% 23.28% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,016,691 1,295,669 1,239,228 1,227,856 980,241 934,874 878,538 127.09%
NOSH 1,226,297 1,126,668 1,126,570 1,126,474 1,126,714 1,126,354 1,126,331 5.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.94% 27.74% 36.27% 56.07% 21.10% 24.96% 31.43% -
ROE 12.63% 25.50% 23.12% 19.39% 29.67% 25.88% 21.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 157.31 124.93 79.76 37.69 122.34 86.07 54.38 102.63%
EPS 31.06 29.33 25.43 21.13 25.81 21.48 17.09 48.76%
DPS 6.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 2.46 1.15 1.10 1.09 0.87 0.83 0.78 114.61%
Adjusted Per Share Value based on latest NOSH - 1,126,559
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 63.35 46.22 29.51 13.94 45.27 31.84 20.11 114.44%
EPS 12.51 10.85 9.41 7.82 9.55 7.95 6.32 57.45%
DPS 2.42 0.00 0.00 0.00 1.85 1.85 0.00 -
NAPS 0.9907 0.4255 0.407 0.4032 0.3219 0.307 0.2885 127.10%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.99 2.20 1.93 1.99 2.03 1.95 1.90 -
P/RPS 1.26 1.76 2.42 5.28 1.66 2.27 3.49 -49.20%
P/EPS 6.41 7.50 7.59 9.42 7.87 9.08 11.12 -30.66%
EY 15.61 13.33 13.18 10.62 12.71 11.02 8.99 44.31%
DY 3.02 0.00 0.00 0.00 2.46 2.56 0.00 -
P/NAPS 0.81 1.91 1.75 1.83 2.33 2.35 2.44 -51.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 26/08/04 -
Price 2.17 2.04 2.18 1.99 2.04 2.14 1.87 -
P/RPS 1.38 1.63 2.73 5.28 1.67 2.49 3.44 -45.51%
P/EPS 6.99 6.96 8.57 9.42 7.90 9.96 10.94 -25.75%
EY 14.31 14.38 11.67 10.62 12.65 10.04 9.14 34.72%
DY 2.76 0.00 0.00 0.00 2.45 2.34 0.00 -
P/NAPS 0.88 1.77 1.98 1.83 2.34 2.58 2.40 -48.67%

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