[MMCCORP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.21%
YoY- 161.75%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,445,353 7,660,472 7,611,747 8,060,017 8,644,156 8,993,856 9,509,760 -15.01%
PBT 250,669 564,529 651,989 1,756,608 1,808,305 1,959,166 1,923,280 -74.19%
Tax 189,693 -22,920 -146,040 -239,828 -261,514 -212,109 -179,902 -
NP 440,362 541,609 505,949 1,516,780 1,546,791 1,747,057 1,743,378 -59.94%
-
NP to SH 223,523 267,741 193,607 901,950 922,351 1,034,077 1,039,746 -64.01%
-
Tax Rate -75.67% 4.06% 22.40% 13.65% 14.46% 10.83% 9.35% -
Total Cost 7,004,991 7,118,863 7,105,798 6,543,237 7,097,365 7,246,799 7,766,382 -6.62%
-
Net Worth 7,186,435 7,216,886 6,973,278 6,973,278 7,034,180 7,062,543 7,004,328 1.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,186,435 7,216,886 6,973,278 6,973,278 7,034,180 7,062,543 7,004,328 1.72%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.91% 7.07% 6.65% 18.82% 17.89% 19.43% 18.33% -
ROE 3.11% 3.71% 2.78% 12.93% 13.11% 14.64% 14.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 244.50 251.57 249.97 264.69 283.87 295.44 312.27 -15.01%
EPS 7.34 8.79 6.36 29.62 30.29 33.97 34.14 -64.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.37 2.29 2.29 2.31 2.32 2.30 1.72%
Adjusted Per Share Value based on latest NOSH - 3,045,100
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 244.50 251.57 249.97 264.69 283.87 295.36 312.30 -15.01%
EPS 7.34 8.79 6.36 29.62 30.29 33.96 34.14 -64.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.37 2.29 2.29 2.31 2.3193 2.3002 1.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.88 2.59 2.70 2.58 2.63 2.75 2.60 -
P/RPS 1.18 1.03 1.08 0.97 0.93 0.93 0.83 26.35%
P/EPS 39.23 29.46 42.47 8.71 8.68 8.10 7.62 197.26%
EY 2.55 3.39 2.35 11.48 11.52 12.35 13.13 -66.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.09 1.18 1.13 1.14 1.19 1.13 5.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 29/08/12 -
Price 2.78 2.82 2.50 2.68 2.51 2.69 2.46 -
P/RPS 1.14 1.12 1.00 1.01 0.88 0.91 0.79 27.61%
P/EPS 37.87 32.07 39.32 9.05 8.29 7.92 7.21 201.25%
EY 2.64 3.12 2.54 11.05 12.07 12.63 13.88 -66.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.09 1.17 1.09 1.16 1.07 6.72%

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