[MMCCORP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[MMCCORP] MMC CORPORATION BHD

Announcement Date

27-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 23.75%

YoY- 41.41%

Quarter Report

MMCCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	7,952,450	7,425,126	6,799,585	5,722,033	4,667,519	3,667,199	3,089,732	87.48%
YoY %	7.10%	9.20%	18.83%	22.59%	27.28%	18.69%	-	-
Horiz. %	257.38%	240.32%	220.07%	185.20%	151.07%	118.69%	100.00%	-
PBT	1,247,881	1,254,557	1,219,883	1,018,042	792,137	707,035	641,478	55.64%
YoY %	-0.53%	2.84%	19.83%	28.52%	12.04%	10.22%	-	-
Horiz. %	194.53%	195.57%	190.17%	158.70%	123.49%	110.22%	100.00%	-
Tax	-265,219	-259,896	-229,346	-156,999	-52,165	-11,563	-1,818	2646.19%
YoY %	-2.05%	-13.32%	-46.08%	-200.97%	-351.14%	-536.03%	-	-
Horiz. %	14,588.50%	14,295.71%	12,615.29%	8,635.81%	2,869.36%	636.03%	100.00%	-
NP	982,662	994,661	990,537	861,043	739,972	695,472	639,660	33.03%
YoY %	-1.21%	0.42%	15.04%	16.36%	6.40%	8.73%	-	-
Horiz. %	153.62%	155.50%	154.85%	134.61%	115.68%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	586,364	580,656	616,675	551,522	445,667	464,132	441,196	20.81%
YoY %	0.98%	-5.84%	11.81%	23.75%	-3.98%	5.20%	-	-
Horiz. %	132.90%	131.61%	139.77%	125.01%	101.01%	105.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.25%	20.72%	18.80%	15.42%	6.59%	1.64%	0.28%	-
YoY %	2.56%	10.21%	21.92%	133.99%	301.83%	485.71%	-	-
Horiz. %	7,589.29%	7,400.00%	6,714.29%	5,507.14%	2,353.57%	585.71%	100.00%	-
Total Cost	6,969,788	6,430,465	5,809,048	4,860,990	3,927,547	2,971,727	2,450,072	100.38%
YoY %	8.39%	10.70%	19.50%	23.77%	32.16%	21.29%	-	-
Horiz. %	284.47%	262.46%	237.10%	198.40%	160.30%	121.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,018,764	5,958,260	5,980,780	5,861,796	5,344,398	5,144,366	4,230,662	26.41%
YoY %	1.02%	-0.38%	2.03%	9.68%	3.89%	21.60%	-	-
Horiz. %	142.27%	140.84%	141.37%	138.56%	126.33%	121.60%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	76,127	76,127	76,127	76,127	136,964	136,964	136,964	-32.32%
YoY %	0.00%	0.00%	0.00%	-44.42%	0.00%	0.00%	-	-
Horiz. %	55.58%	55.58%	55.58%	55.58%	100.00%	100.00%	100.00%	-
Div Payout %	12.98%	13.11%	12.34%	13.80%	30.73%	29.51%	31.04%	-
YoY %	-0.99%	6.24%	-10.58%	-55.09%	4.13%	-4.93%	-	-
Horiz. %	41.82%	42.24%	39.76%	44.46%	99.00%	95.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	6,018,764	5,958,260	5,980,780	5,861,796	5,344,398	5,144,366	4,230,662	26.41%
YoY %	1.02%	-0.38%	2.03%	9.68%	3.89%	21.60%	-	-
Horiz. %	142.27%	140.84%	141.37%	138.56%	126.33%	121.60%	100.00%	-
NOSH	3,055,210	3,071,268	3,020,596	1,522,544	1,522,620	1,522,001	1,521,821	58.94%
YoY %	-0.52%	1.68%	98.39%	-0.00%	0.04%	0.01%	-	-
Horiz. %	200.76%	201.82%	198.49%	100.05%	100.05%	100.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	12.36%	13.40%	14.57%	15.05%	15.85%	18.96%	20.70%	-
YoY %	-7.76%	-8.03%	-3.19%	-5.05%	-16.40%	-8.41%	-	-
Horiz. %	59.71%	64.73%	70.39%	72.71%	76.57%	91.59%	100.00%	-
ROE	9.74%	9.75%	10.31%	9.41%	8.34%	9.02%	10.43%	-
YoY %	-0.10%	-5.43%	9.56%	12.83%	-7.54%	-13.52%	-	-
Horiz. %	93.38%	93.48%	98.85%	90.22%	79.96%	86.48%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	260.29	241.76	225.11	375.82	306.55	240.95	203.03	17.96%
YoY %	7.66%	7.40%	-40.10%	22.60%	27.23%	18.68%	-	-
Horiz. %	128.20%	119.08%	110.88%	185.11%	150.99%	118.68%	100.00%	-
EPS	19.19	18.91	20.42	36.22	29.27	30.49	28.99	-23.98%
YoY %	1.48%	-7.39%	-43.62%	23.74%	-4.00%	5.17%	-	-
Horiz. %	66.20%	65.23%	70.44%	124.94%	100.97%	105.17%	100.00%	-
DPS	2.49	2.48	2.52	5.00	9.00	9.00	9.00	-57.44%
YoY %	0.40%	-1.59%	-49.60%	-44.44%	0.00%	0.00%	-	-
Horiz. %	27.67%	27.56%	28.00%	55.56%	100.00%	100.00%	100.00%	-
NAPS	1.97	1.94	1.98	3.85	3.51	3.38	2.78	-20.46%
YoY %	1.55%	-2.02%	-48.57%	9.69%	3.85%	21.58%	-	-
Horiz. %	70.86%	69.78%	71.22%	138.49%	126.26%	121.58%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,544
RPS	261.16	243.84	223.30	187.91	153.28	120.43	101.47	87.48%
YoY %	7.10%	9.20%	18.83%	22.59%	27.28%	18.69%	-	-
Horiz. %	257.38%	240.31%	220.07%	185.19%	151.06%	118.69%	100.00%	-
EPS	19.26	19.07	20.25	18.11	14.64	15.24	14.49	20.82%
YoY %	1.00%	-5.83%	11.82%	23.70%	-3.94%	5.18%	-	-
Horiz. %	132.92%	131.61%	139.75%	124.98%	101.04%	105.18%	100.00%	-
DPS	2.50	2.50	2.50	2.50	4.50	4.50	4.50	-32.34%
YoY %	0.00%	0.00%	0.00%	-44.44%	0.00%	0.00%	-	-
Horiz. %	55.56%	55.56%	55.56%	55.56%	100.00%	100.00%	100.00%	-
NAPS	1.9765	1.9567	1.9641	1.925	1.7551	1.6894	1.3893	26.41%
YoY %	1.01%	-0.38%	2.03%	9.68%	3.89%	21.60%	-	-
Horiz. %	142.27%	140.84%	141.37%	138.56%	126.33%	121.60%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.19	2.76	3.20	9.30	8.45	7.80	6.00	-
P/RPS	0.84	1.14	1.42	2.47	2.76	3.24	2.96	-56.71%
YoY %	-26.32%	-19.72%	-42.51%	-10.51%	-14.81%	9.46%	-	-
Horiz. %	28.38%	38.51%	47.97%	83.45%	93.24%	109.46%	100.00%	-
P/EPS	11.41	14.60	15.67	25.67	28.87	25.58	20.70	-32.70%
YoY %	-21.85%	-6.83%	-38.96%	-11.08%	12.86%	23.57%	-	-
Horiz. %	55.12%	70.53%	75.70%	124.01%	139.47%	123.57%	100.00%	-
EY	8.76	6.85	6.38	3.90	3.46	3.91	4.83	48.55%
YoY %	27.88%	7.37%	63.59%	12.72%	-11.51%	-19.05%	-	-
Horiz. %	181.37%	141.82%	132.09%	80.75%	71.64%	80.95%	100.00%	-
DY	1.14	0.90	0.79	0.54	1.07	1.15	1.50	-16.67%
YoY %	26.67%	13.92%	46.30%	-49.53%	-6.96%	-23.33%	-	-
Horiz. %	76.00%	60.00%	52.67%	36.00%	71.33%	76.67%	100.00%	-
P/NAPS	1.11	1.42	1.62	2.42	2.41	2.31	2.16	-35.76%
YoY %	-21.83%	-12.35%	-33.06%	0.41%	4.33%	6.94%	-	-
Horiz. %	51.39%	65.74%	75.00%	112.04%	111.57%	106.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	27/08/08	22/05/08	27/02/08	30/11/07	27/08/07	23/05/07	-
Price	1.38	2.00	3.62	3.76	8.65	7.35	8.40	-
P/RPS	0.53	0.83	1.61	1.00	2.82	3.05	4.14	-74.50%
YoY %	-36.14%	-48.45%	61.00%	-64.54%	-7.54%	-26.33%	-	-
Horiz. %	12.80%	20.05%	38.89%	24.15%	68.12%	73.67%	100.00%	-
P/EPS	7.19	10.58	17.73	10.38	29.55	24.10	28.97	-60.40%
YoY %	-32.04%	-40.33%	70.81%	-64.87%	22.61%	-16.81%	-	-
Horiz. %	24.82%	36.52%	61.20%	35.83%	102.00%	83.19%	100.00%	-
EY	13.91	9.45	5.64	9.63	3.38	4.15	3.45	152.67%
YoY %	47.20%	67.55%	-41.43%	184.91%	-18.55%	20.29%	-	-
Horiz. %	403.19%	273.91%	163.48%	279.13%	97.97%	120.29%	100.00%	-
DY	1.81	1.24	0.70	1.33	1.04	1.22	1.07	41.83%
YoY %	45.97%	77.14%	-47.37%	27.88%	-14.75%	14.02%	-	-
Horiz. %	169.16%	115.89%	65.42%	124.30%	97.20%	114.02%	100.00%	-
P/NAPS	0.70	1.03	1.83	0.98	2.46	2.17	3.02	-62.16%
YoY %	-32.04%	-43.72%	86.73%	-60.16%	13.36%	-28.15%	-	-
Horiz. %	23.18%	34.11%	60.60%	32.45%	81.46%	71.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos