[MMCCORP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.2%
YoY- 69.3%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 6,799,585 5,722,033 4,667,519 3,667,199 3,089,732 2,839,060 2,569,285 91.21%
PBT 1,219,883 1,018,042 792,137 707,035 641,478 581,340 561,839 67.59%
Tax -229,346 -156,999 -52,165 -11,563 -1,818 -12,677 -70,955 118.45%
NP 990,537 861,043 739,972 695,472 639,660 568,663 490,884 59.61%
-
NP to SH 616,675 551,522 445,667 464,132 441,196 390,024 359,042 43.37%
-
Tax Rate 18.80% 15.42% 6.59% 1.64% 0.28% 2.18% 12.63% -
Total Cost 5,809,048 4,860,990 3,927,547 2,971,727 2,450,072 2,270,397 2,078,401 98.29%
-
Net Worth 5,980,780 5,861,796 5,344,398 5,144,366 4,230,662 4,139,382 4,066,700 29.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 76,127 76,127 136,964 136,964 136,964 136,964 91,424 -11.48%
Div Payout % 12.34% 13.80% 30.73% 29.51% 31.04% 35.12% 25.46% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 5,980,780 5,861,796 5,344,398 5,144,366 4,230,662 4,139,382 4,066,700 29.29%
NOSH 3,020,596 1,522,544 1,522,620 1,522,001 1,521,821 1,521,831 1,523,108 57.78%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.57% 15.05% 15.85% 18.96% 20.70% 20.03% 19.11% -
ROE 10.31% 9.41% 8.34% 9.02% 10.43% 9.42% 8.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 225.11 375.82 306.55 240.95 203.03 186.56 168.69 21.18%
EPS 20.42 36.22 29.27 30.49 28.99 25.63 23.57 -9.11%
DPS 2.52 5.00 9.00 9.00 9.00 9.00 6.00 -43.88%
NAPS 1.98 3.85 3.51 3.38 2.78 2.72 2.67 -18.05%
Adjusted Per Share Value based on latest NOSH - 1,522,001
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 223.30 187.91 153.28 120.43 101.47 93.23 84.37 91.22%
EPS 20.25 18.11 14.64 15.24 14.49 12.81 11.79 43.37%
DPS 2.50 2.50 4.50 4.50 4.50 4.50 3.00 -11.43%
NAPS 1.9641 1.925 1.7551 1.6894 1.3893 1.3594 1.3355 29.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.20 9.30 8.45 7.80 6.00 4.04 3.04 -
P/RPS 1.42 2.47 2.76 3.24 2.96 2.17 1.80 -14.61%
P/EPS 15.67 25.67 28.87 25.58 20.70 15.76 12.90 13.83%
EY 6.38 3.90 3.46 3.91 4.83 6.34 7.75 -12.15%
DY 0.79 0.54 1.07 1.15 1.50 2.23 1.97 -45.58%
P/NAPS 1.62 2.42 2.41 2.31 2.16 1.49 1.14 26.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 30/11/07 27/08/07 23/05/07 27/02/07 28/11/06 -
Price 3.62 3.76 8.65 7.35 8.40 5.60 3.86 -
P/RPS 1.61 1.00 2.82 3.05 4.14 3.00 2.29 -20.91%
P/EPS 17.73 10.38 29.55 24.10 28.97 21.85 16.37 5.45%
EY 5.64 9.63 3.38 4.15 3.45 4.58 6.11 -5.19%
DY 0.70 1.33 1.04 1.22 1.07 1.61 1.55 -41.10%
P/NAPS 1.83 0.98 2.46 2.17 3.02 2.06 1.45 16.76%

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