[MMCCORP] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 34.99%
YoY- 63.72%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,929,127 1,816,560 1,664,522 1,564,322 1,378,475 1,427,813 1,070,846 47.89%
PBT 534,927 520,534 541,583 560,772 458,910 498,926 399,514 21.41%
Tax -71,918 -99,475 -135,548 -168,204 -168,105 -165,012 -115,051 -26.82%
NP 463,009 421,059 406,035 392,568 290,805 333,914 284,463 38.24%
-
NP to SH 380,888 379,316 384,802 392,568 290,805 333,914 284,463 21.41%
-
Tax Rate 13.44% 19.11% 25.03% 30.00% 36.63% 33.07% 28.80% -
Total Cost 1,466,118 1,395,501 1,258,487 1,171,754 1,087,670 1,093,899 786,383 51.30%
-
Net Worth 4,037,927 1,296,403 1,239,290 1,227,949 979,531 934,950 878,648 175.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 91,424 67,553 67,553 67,553 - 56,287 56,287 38.05%
Div Payout % 24.00% 17.81% 17.56% 17.21% - 16.86% 19.79% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 4,037,927 1,296,403 1,239,290 1,227,949 979,531 934,950 878,648 175.64%
NOSH 1,523,746 1,127,307 1,126,627 1,126,559 1,125,898 1,126,446 1,126,472 22.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.00% 23.18% 24.39% 25.10% 21.10% 23.39% 26.56% -
ROE 9.43% 29.26% 31.05% 31.97% 29.69% 35.71% 32.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 126.60 161.14 147.74 138.86 122.43 126.75 95.06 20.98%
EPS 25.00 33.65 34.16 34.85 25.83 29.64 25.25 -0.65%
DPS 6.00 6.00 6.00 6.00 0.00 5.00 5.00 12.88%
NAPS 2.65 1.15 1.10 1.09 0.87 0.83 0.78 125.49%
Adjusted Per Share Value based on latest NOSH - 1,126,559
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 63.35 59.66 54.66 51.37 45.27 46.89 35.17 47.88%
EPS 12.51 12.46 12.64 12.89 9.55 10.97 9.34 21.44%
DPS 3.00 2.22 2.22 2.22 0.00 1.85 1.85 37.90%
NAPS 1.326 0.4257 0.407 0.4033 0.3217 0.307 0.2885 175.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.99 2.20 1.93 1.99 2.03 1.95 1.90 -
P/RPS 1.57 1.37 1.31 1.43 1.66 1.54 2.00 -14.86%
P/EPS 7.96 6.54 5.65 5.71 7.86 6.58 7.52 3.85%
EY 12.56 15.29 17.70 17.51 12.72 15.20 13.29 -3.68%
DY 3.02 2.73 3.11 3.02 0.00 2.56 2.63 9.62%
P/NAPS 0.75 1.91 1.75 1.83 2.33 2.35 2.44 -54.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 25/08/05 26/05/05 24/02/05 26/11/04 - -
Price 2.17 2.04 2.18 1.99 2.04 2.14 0.00 -
P/RPS 1.71 1.27 1.48 1.43 1.67 1.69 0.00 -
P/EPS 8.68 6.06 6.38 5.71 7.90 7.22 0.00 -
EY 11.52 16.49 15.67 17.51 12.66 13.85 0.00 -
DY 2.76 2.94 2.75 3.02 0.00 2.34 0.00 -
P/NAPS 0.82 1.77 1.98 1.83 2.34 2.58 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