[MMCCORP] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -12.91%
YoY- 1186.18%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,816,560 1,664,522 1,564,322 1,378,475 1,427,813 1,070,846 949,046 54.10%
PBT 520,534 541,583 560,772 458,910 498,926 399,514 333,263 34.58%
Tax -99,475 -135,548 -168,204 -168,105 -165,012 -115,051 -93,479 4.22%
NP 421,059 406,035 392,568 290,805 333,914 284,463 239,784 45.50%
-
NP to SH 379,316 384,802 392,568 290,805 333,914 284,463 239,784 35.72%
-
Tax Rate 19.11% 25.03% 30.00% 36.63% 33.07% 28.80% 28.05% -
Total Cost 1,395,501 1,258,487 1,171,754 1,087,670 1,093,899 786,383 709,262 56.95%
-
Net Worth 1,296,403 1,239,290 1,227,949 979,531 934,950 878,648 855,967 31.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 67,553 67,553 67,553 - 56,287 56,287 56,287 12.92%
Div Payout % 17.81% 17.56% 17.21% - 16.86% 19.79% 23.47% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,296,403 1,239,290 1,227,949 979,531 934,950 878,648 855,967 31.84%
NOSH 1,127,307 1,126,627 1,126,559 1,125,898 1,126,446 1,126,472 1,126,272 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 23.18% 24.39% 25.10% 21.10% 23.39% 26.56% 25.27% -
ROE 29.26% 31.05% 31.97% 29.69% 35.71% 32.38% 28.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 161.14 147.74 138.86 122.43 126.75 95.06 84.26 54.01%
EPS 33.65 34.16 34.85 25.83 29.64 25.25 21.29 35.64%
DPS 6.00 6.00 6.00 0.00 5.00 5.00 5.00 12.91%
NAPS 1.15 1.10 1.09 0.87 0.83 0.78 0.76 31.76%
Adjusted Per Share Value based on latest NOSH - 1,125,898
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.66 54.66 51.37 45.27 46.89 35.17 31.17 54.09%
EPS 12.46 12.64 12.89 9.55 10.97 9.34 7.87 35.80%
DPS 2.22 2.22 2.22 0.00 1.85 1.85 1.85 12.91%
NAPS 0.4257 0.407 0.4033 0.3217 0.307 0.2885 0.2811 31.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.20 1.93 1.99 2.03 1.95 1.90 2.21 -
P/RPS 1.37 1.31 1.43 1.66 1.54 2.00 2.62 -35.06%
P/EPS 6.54 5.65 5.71 7.86 6.58 7.52 10.38 -26.48%
EY 15.29 17.70 17.51 12.72 15.20 13.29 9.63 36.06%
DY 2.73 3.11 3.02 0.00 2.56 2.63 2.26 13.41%
P/NAPS 1.91 1.75 1.83 2.33 2.35 2.44 2.91 -24.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 - - -
Price 2.04 2.18 1.99 2.04 2.14 0.00 0.00 -
P/RPS 1.27 1.48 1.43 1.67 1.69 0.00 0.00 -
P/EPS 6.06 6.38 5.71 7.90 7.22 0.00 0.00 -
EY 16.49 15.67 17.51 12.66 13.85 0.00 0.00 -
DY 2.94 2.75 3.02 0.00 2.34 0.00 0.00 -
P/NAPS 1.77 1.98 1.83 2.34 2.58 0.00 0.00 -

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