[MMCCORP] QoQ TTM 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- 131.66%
YoY- 231.5%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 CAGR
Revenue 1,378,475 1,427,813 1,070,846 949,046 710,379 496,262 496,262 139.47%
PBT 458,910 498,926 399,514 333,263 167,650 66,932 66,932 418.43%
Tax -168,105 -165,012 -115,051 -93,479 -64,145 -44,322 -44,322 212.53%
NP 290,805 333,914 284,463 239,784 103,505 22,610 22,610 787.62%
-
NP to SH 290,805 333,914 284,463 239,784 103,505 22,610 22,610 787.62%
-
Tax Rate 36.63% 33.07% 28.80% 28.05% 38.26% 66.22% 66.22% -
Total Cost 1,087,670 1,093,899 786,383 709,262 606,874 473,652 473,652 103.52%
-
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 56,287 56,287 56,287 - - -
Div Payout % - 16.86% 19.79% 23.47% 54.38% - - -
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 21.10% 23.39% 26.56% 25.27% 14.57% 4.56% 4.56% -
ROE 29.69% 35.71% 32.38% 28.01% 14.37% 3.17% 3.03% -
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 122.43 126.75 95.06 84.26 63.10 43.89 43.89 140.34%
EPS 25.83 29.64 25.25 21.29 9.19 2.00 2.00 790.76%
DPS 0.00 5.00 5.00 5.00 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 45.27 46.89 35.17 31.17 23.33 16.30 16.30 139.44%
EPS 9.55 10.97 9.34 7.87 3.40 0.74 0.74 790.20%
DPS 0.00 1.85 1.85 1.85 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 1.66 1.54 2.00 2.62 3.31 5.01 6.33 -68.15%
P/EPS 7.86 6.58 7.52 10.38 22.73 110.01 139.01 -91.41%
EY 12.72 15.20 13.29 9.63 4.40 0.91 0.72 1064.31%
DY 0.00 2.56 2.63 2.26 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 - - - - - -
Price 2.04 2.14 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.67 1.69 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.90 7.22 0.00 0.00 0.00 0.00 0.00 -
EY 12.66 13.85 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.58 0.00 0.00 0.00 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