[MMCCORP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.98%
YoY- 35.27%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,012,619 1,929,127 1,816,560 1,664,522 1,564,322 1,378,475 1,427,813 25.74%
PBT 344,981 534,927 520,534 541,583 560,772 458,910 498,926 -21.82%
Tax -56,826 -71,918 -99,475 -135,548 -168,204 -168,105 -165,012 -50.90%
NP 288,155 463,009 421,059 406,035 392,568 290,805 333,914 -9.36%
-
NP to SH 183,592 380,888 379,316 384,802 392,568 290,805 333,914 -32.91%
-
Tax Rate 16.47% 13.44% 19.11% 25.03% 30.00% 36.63% 33.07% -
Total Cost 1,724,464 1,466,118 1,395,501 1,258,487 1,171,754 1,087,670 1,093,899 35.48%
-
Net Worth 3,861,747 4,037,927 1,296,403 1,239,290 1,227,949 979,531 934,950 157.65%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 91,424 91,424 67,553 67,553 67,553 - 56,287 38.21%
Div Payout % 49.80% 24.00% 17.81% 17.56% 17.21% - 16.86% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,861,747 4,037,927 1,296,403 1,239,290 1,227,949 979,531 934,950 157.65%
NOSH 1,520,373 1,523,746 1,127,307 1,126,627 1,126,559 1,125,898 1,126,446 22.15%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.32% 24.00% 23.18% 24.39% 25.10% 21.10% 23.39% -
ROE 4.75% 9.43% 29.26% 31.05% 31.97% 29.69% 35.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 132.38 126.60 161.14 147.74 138.86 122.43 126.75 2.94%
EPS 12.08 25.00 33.65 34.16 34.85 25.83 29.64 -45.06%
DPS 6.01 6.00 6.00 6.00 6.00 0.00 5.00 13.06%
NAPS 2.54 2.65 1.15 1.10 1.09 0.87 0.83 110.92%
Adjusted Per Share Value based on latest NOSH - 1,126,627
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 66.09 63.35 59.66 54.66 51.37 45.27 46.89 25.73%
EPS 6.03 12.51 12.46 12.64 12.89 9.55 10.97 -32.92%
DPS 3.00 3.00 2.22 2.22 2.22 0.00 1.85 38.06%
NAPS 1.2682 1.326 0.4257 0.407 0.4033 0.3217 0.307 157.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.38 1.99 2.20 1.93 1.99 2.03 1.95 -
P/RPS 1.80 1.57 1.37 1.31 1.43 1.66 1.54 10.97%
P/EPS 19.71 7.96 6.54 5.65 5.71 7.86 6.58 107.93%
EY 5.07 12.56 15.29 17.70 17.51 12.72 15.20 -51.93%
DY 2.53 3.02 2.73 3.11 3.02 0.00 2.56 -0.78%
P/NAPS 0.94 0.75 1.91 1.75 1.83 2.33 2.35 -45.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 -
Price 3.48 2.17 2.04 2.18 1.99 2.04 2.14 -
P/RPS 2.63 1.71 1.27 1.48 1.43 1.67 1.69 34.32%
P/EPS 28.82 8.68 6.06 6.38 5.71 7.90 7.22 151.84%
EY 3.47 11.52 16.49 15.67 17.51 12.66 13.85 -60.29%
DY 1.73 2.76 2.94 2.75 3.02 0.00 2.34 -18.25%
P/NAPS 1.37 0.82 1.77 1.98 1.83 2.34 2.58 -34.45%

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