[MMCCORP] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.21%
YoY- 2.4%
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
Revenue 8,444,321 8,545,033 5,722,033 2,839,060 1,929,127 1,378,475 1,167,598 39.67%
PBT 681,626 1,041,069 1,018,042 581,340 534,927 458,910 220,467 21.00%
Tax -58,362 -124,003 -156,999 -12,677 -53,724 -168,105 -104,316 -9.34%
NP 623,264 917,066 861,043 568,663 481,203 290,805 116,151 32.81%
-
NP to SH 233,614 552,889 551,522 390,024 380,888 290,805 116,151 12.52%
-
Tax Rate 8.56% 11.91% 15.42% 2.18% 10.04% 36.63% 47.32% -
Total Cost 7,821,057 7,627,967 4,860,990 2,270,397 1,447,924 1,087,670 1,051,447 40.34%
-
Net Worth 6,281,945 6,157,135 5,865,634 4,140,769 3,016,691 980,241 718,922 44.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
Div 91,042 76,202 76,177 137,010 73,577 56,335 56,165 8.50%
Div Payout % 38.97% 13.78% 13.81% 35.13% 19.32% 19.37% 48.36% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
Net Worth 6,281,945 6,157,135 5,865,634 4,140,769 3,016,691 980,241 718,922 44.21%
NOSH 3,034,756 3,048,086 1,523,541 1,522,341 1,226,297 1,126,714 1,123,317 18.27%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
NP Margin 7.38% 10.73% 15.05% 20.03% 24.94% 21.10% 9.95% -
ROE 3.72% 8.98% 9.40% 9.42% 12.63% 29.67% 16.16% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
RPS 278.25 280.34 375.57 186.49 157.31 122.34 103.94 18.09%
EPS 7.67 18.20 36.20 25.62 31.06 25.81 10.34 -4.92%
DPS 3.00 2.50 5.00 9.00 6.00 5.00 5.00 -8.26%
NAPS 2.07 2.02 3.85 2.72 2.46 0.87 0.64 21.92%
Adjusted Per Share Value based on latest NOSH - 1,521,831
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
RPS 277.31 280.62 187.91 93.23 63.35 45.27 38.34 39.68%
EPS 7.67 18.16 18.11 12.81 12.51 9.55 3.81 12.54%
DPS 2.99 2.50 2.50 4.50 2.42 1.85 1.84 8.54%
NAPS 2.063 2.022 1.9263 1.3598 0.9907 0.3219 0.2361 44.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/01/04 -
Price 2.43 1.04 9.30 4.04 1.99 2.03 2.09 -
P/RPS 0.87 0.37 2.48 2.17 1.26 1.66 2.01 -13.18%
P/EPS 31.57 5.73 25.69 15.77 6.41 7.87 20.21 7.82%
EY 3.17 17.44 3.89 6.34 15.61 12.71 4.95 -7.25%
DY 1.23 2.40 0.54 2.23 3.02 2.46 2.39 -10.61%
P/NAPS 1.17 0.51 2.42 1.49 0.81 2.33 3.27 -15.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 CAGR
Date 24/02/10 25/02/09 27/02/08 27/02/07 27/02/06 24/02/05 29/03/04 -
Price 2.45 1.41 3.76 5.60 2.17 2.04 2.29 -
P/RPS 0.88 0.50 1.00 3.00 1.38 1.67 2.20 -14.33%
P/EPS 31.83 7.77 10.39 21.86 6.99 7.90 22.15 6.31%
EY 3.14 12.86 9.63 4.58 14.31 12.65 4.52 -5.96%
DY 1.22 1.77 1.33 1.61 2.76 2.45 2.18 -9.33%
P/NAPS 1.18 0.70 0.98 2.06 0.88 2.34 3.58 -17.09%

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