[MMCCORP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.34%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,811,549 8,327,958 8,142,080 5,168,190 2,730,245 1,876,701 1,292,588 37.67%
PBT 978,508 767,754 1,196,952 890,500 609,437 573,554 491,389 12.15%
Tax -231,597 -165,350 -272,954 -128,661 -76,010 -53,036 -168,801 5.41%
NP 746,910 602,404 923,997 761,838 533,426 520,518 322,588 15.01%
-
NP to SH 320,450 166,684 532,121 485,665 411,474 440,602 322,588 -0.11%
-
Tax Rate 23.67% 21.54% 22.80% 14.45% 12.47% 9.25% 34.35% -
Total Cost 8,064,638 7,725,554 7,218,082 4,406,352 2,196,818 1,356,182 970,000 42.30%
-
Net Worth 6,640,518 6,231,906 6,001,597 5,344,958 4,065,012 1,295,669 934,874 38.62%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 75,090 -
Div Payout % - - - - - - 23.28% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 6,640,518 6,231,906 6,001,597 5,344,958 4,065,012 1,295,669 934,874 38.62%
NOSH 3,046,109 3,069,904 3,046,496 1,522,780 1,522,476 1,126,668 1,126,354 18.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.48% 7.23% 11.35% 14.74% 19.54% 27.74% 24.96% -
ROE 4.83% 2.67% 8.87% 9.09% 10.12% 34.01% 34.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 289.27 271.28 267.26 339.39 179.33 166.57 114.76 16.65%
EPS 10.52 5.48 17.47 31.89 27.03 39.11 28.64 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 2.18 2.03 1.97 3.51 2.67 1.15 0.83 17.45%
Adjusted Per Share Value based on latest NOSH - 1,522,620
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 289.37 273.49 267.38 169.72 89.66 61.63 42.45 37.67%
EPS 10.52 5.47 17.47 15.95 13.51 14.47 10.59 -0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
NAPS 2.1807 2.0465 1.9709 1.7553 1.3349 0.4255 0.307 38.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.00 2.48 2.19 8.45 3.04 2.20 1.95 -
P/RPS 1.04 0.91 0.82 2.49 1.70 1.32 1.70 -7.86%
P/EPS 28.52 45.68 12.54 26.49 11.25 5.63 6.81 26.94%
EY 3.51 2.19 7.98 3.77 8.89 17.78 14.69 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.42 -
P/NAPS 1.38 1.22 1.11 2.41 1.14 1.91 2.35 -8.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 26/11/08 30/11/07 28/11/06 24/11/05 26/11/04 -
Price 2.83 2.50 1.38 8.65 3.86 2.04 2.14 -
P/RPS 0.98 0.92 0.52 2.55 2.15 1.22 1.86 -10.12%
P/EPS 26.90 46.04 7.90 27.12 14.28 5.22 7.47 23.79%
EY 3.72 2.17 12.66 3.69 7.00 19.17 13.38 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.12 -
P/NAPS 1.30 1.23 0.70 2.46 1.45 1.77 2.58 -10.79%

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