[MMCCORP] QoQ 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- 48.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
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 409,034 356,967 373,807 238,667 458,372 0 252,007 51.28%
PBT 90,368 99,412 103,517 165,613 130,384 0 37,266 113.22%
Tax -41,504 -49,961 -47,306 -29,334 -38,411 0 -25,734 50.46%
NP 48,864 49,451 56,211 136,279 91,973 0 11,532 243.58%
-
NP to SH 48,864 49,451 56,211 136,279 91,973 0 11,532 243.58%
-
Tax Rate 45.93% 50.26% 45.70% 17.71% 29.46% - 69.05% -
Total Cost 360,170 307,516 317,596 102,388 366,399 0 240,475 41.24%
-
Net Worth 979,531 934,950 878,648 855,967 720,473 712,270 746,188 26.18%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Div - - - - 56,287 - - -
Div Payout % - - - - 61.20% - - -
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 979,531 934,950 878,648 855,967 720,473 712,270 746,188 26.18%
NOSH 1,125,898 1,126,446 1,126,472 1,126,272 1,125,740 1,130,588 1,130,588 -0.35%
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 11.95% 13.85% 15.04% 57.10% 20.07% 0.00% 4.58% -
ROE 4.99% 5.29% 6.40% 15.92% 12.77% 0.00% 1.55% -
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 36.33 31.69 33.18 21.19 40.72 0.00 22.29 51.82%
EPS 4.34 4.39 4.99 12.10 8.17 0.00 1.02 244.80%
DPS 0.00 0.00 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 13.43 11.72 12.28 7.84 15.05 0.00 8.28 51.19%
EPS 1.60 1.62 1.85 4.48 3.02 0.00 0.38 241.73%
DPS 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.3217 0.307 0.2885 0.2811 0.2366 0.2339 0.245 26.21%
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 5.59 6.15 5.73 10.43 5.13 0.00 12.47 -49.63%
P/EPS 46.77 44.42 38.08 18.26 25.58 0.00 272.55 -77.83%
EY 2.14 2.25 2.63 5.48 3.91 0.00 0.37 348.26%
DY 0.00 0.00 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 5.62 6.75 5.64 9.44 5.62 0.00 9.60 -36.72%
P/EPS 47.00 48.75 37.47 16.53 28.03 0.00 209.80 -72.16%
EY 2.13 2.05 2.67 6.05 3.57 0.00 0.48 257.41%
DY 0.00 0.00 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