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

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Annualized Quarter Result
Revenue	8,444,321	8,545,033	5,722,033	2,839,060	1,929,127	1,378,475	1,167,598	39.67%
YoY %	-1.18%	49.34%	101.55%	47.17%	39.95%	18.06%	-	-
Horiz. %	723.22%	731.85%	490.07%	243.15%	165.22%	118.06%	100.00%	-
PBT	681,626	1,041,069	1,018,042	581,340	534,927	458,910	220,467	21.00%
YoY %	-34.53%	2.26%	75.12%	8.68%	16.56%	108.15%	-	-
Horiz. %	309.17%	472.21%	461.77%	263.69%	242.63%	208.15%	100.00%	-
Tax	-58,362	-124,003	-156,999	-12,677	-53,724	-168,105	-104,316	-9.34%
YoY %	52.94%	21.02%	-1,138.46%	76.40%	68.04%	-61.15%	-	-
Horiz. %	55.95%	118.87%	150.50%	12.15%	51.50%	161.15%	100.00%	-
NP	623,264	917,066	861,043	568,663	481,203	290,805	116,151	32.81%
YoY %	-32.04%	6.51%	51.42%	18.18%	65.47%	150.37%	-	-
Horiz. %	536.60%	789.55%	741.31%	489.59%	414.29%	250.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	233,614	552,889	551,522	390,024	380,888	290,805	116,151	12.52%
YoY %	-57.75%	0.25%	41.41%	2.40%	30.98%	150.37%	-	-
Horiz. %	201.13%	476.01%	474.83%	335.79%	327.92%	250.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.56%	11.91%	15.42%	2.18%	10.04%	36.63%	47.32%	-
YoY %	-28.13%	-22.76%	607.34%	-78.29%	-72.59%	-22.59%	-	-
Horiz. %	18.09%	25.17%	32.59%	4.61%	21.22%	77.41%	100.00%	-
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%
YoY %	2.53%	56.92%	114.10%	56.80%	33.12%	3.45%	-	-
Horiz. %	743.84%	725.47%	462.31%	215.93%	137.71%	103.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,281,945	6,157,135	5,865,634	4,140,769	3,016,691	980,241	718,922	44.21%
YoY %	2.03%	4.97%	41.66%	37.26%	207.75%	36.35%	-	-
Horiz. %	873.80%	856.44%	815.89%	575.97%	419.61%	136.35%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Dividend
Div	91,042	76,202	76,177	137,010	73,577	56,335	56,165	8.50%
YoY %	19.47%	0.03%	-44.40%	86.21%	30.61%	0.30%	-	-
Horiz. %	162.10%	135.68%	135.63%	243.94%	131.00%	100.30%	100.00%	-
Div Payout %	38.97%	13.78%	13.81%	35.13%	19.32%	19.37%	48.36%	-
YoY %	182.80%	-0.22%	-60.69%	81.83%	-0.26%	-59.95%	-	-
Horiz. %	80.58%	28.49%	28.56%	72.64%	39.95%	40.05%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Equity
Net Worth	6,281,945	6,157,135	5,865,634	4,140,769	3,016,691	980,241	718,922	44.21%
YoY %	2.03%	4.97%	41.66%	37.26%	207.75%	36.35%	-	-
Horiz. %	873.80%	856.44%	815.89%	575.97%	419.61%	136.35%	100.00%	-
NOSH	3,034,756	3,048,086	1,523,541	1,522,341	1,226,297	1,126,714	1,123,317	18.27%
YoY %	-0.44%	100.07%	0.08%	24.14%	8.84%	0.30%	-	-
Horiz. %	270.16%	271.35%	135.63%	135.52%	109.17%	100.30%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Ratio Analysis
NP Margin	7.38%	10.73%	15.05%	20.03%	24.94%	21.10%	9.95%	-
YoY %	-31.22%	-28.70%	-24.86%	-19.69%	18.20%	112.06%	-	-
Horiz. %	74.17%	107.84%	151.26%	201.31%	250.65%	212.06%	100.00%	-
ROE	3.72%	8.98%	9.40%	9.42%	12.63%	29.67%	16.16%	-
YoY %	-58.57%	-4.47%	-0.21%	-25.42%	-57.43%	83.60%	-	-
Horiz. %	23.02%	55.57%	58.17%	58.29%	78.16%	183.60%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Per Share
RPS	278.25	280.34	375.57	186.49	157.31	122.34	103.94	18.09%
YoY %	-0.75%	-25.36%	101.39%	18.55%	28.58%	17.70%	-	-
Horiz. %	267.70%	269.71%	361.33%	179.42%	151.35%	117.70%	100.00%	-
EPS	7.67	18.20	36.20	25.62	31.06	25.81	10.34	-4.92%
YoY %	-57.86%	-49.72%	41.30%	-17.51%	20.34%	149.61%	-	-
Horiz. %	74.18%	176.02%	350.10%	247.78%	300.39%	249.61%	100.00%	-
DPS	3.00	2.50	5.00	9.00	6.00	5.00	5.00	-8.26%
YoY %	20.00%	-50.00%	-44.44%	50.00%	20.00%	0.00%	-	-
Horiz. %	60.00%	50.00%	100.00%	180.00%	120.00%	100.00%	100.00%	-
NAPS	2.07	2.02	3.85	2.72	2.46	0.87	0.64	21.92%
YoY %	2.48%	-47.53%	41.54%	10.57%	182.76%	35.94%	-	-
Horiz. %	323.44%	315.62%	601.56%	425.00%	384.38%	135.94%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,521,831
RPS	277.31	280.62	187.91	93.23	63.35	45.27	38.34	39.68%
YoY %	-1.18%	49.34%	101.56%	47.17%	39.94%	18.08%	-	-
Horiz. %	723.29%	731.92%	490.11%	243.17%	165.23%	118.08%	100.00%	-
EPS	7.67	18.16	18.11	12.81	12.51	9.55	3.81	12.54%
YoY %	-57.76%	0.28%	41.37%	2.40%	30.99%	150.66%	-	-
Horiz. %	201.31%	476.64%	475.33%	336.22%	328.35%	250.66%	100.00%	-
DPS	2.99	2.50	2.50	4.50	2.42	1.85	1.84	8.54%
YoY %	19.60%	0.00%	-44.44%	85.95%	30.81%	0.54%	-	-
Horiz. %	162.50%	135.87%	135.87%	244.57%	131.52%	100.54%	100.00%	-
NAPS	2.063	2.022	1.9263	1.3598	0.9907	0.3219	0.2361	44.21%
YoY %	2.03%	4.97%	41.66%	37.26%	207.77%	36.34%	-	-
Horiz. %	873.78%	856.42%	815.88%	575.94%	419.61%	136.34%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	135.14%	-85.08%	14.29%	72.22%	-24.10%	-17.41%	-	-
Horiz. %	43.28%	18.41%	123.38%	107.96%	62.69%	82.59%	100.00%	-
P/EPS	31.57	5.73	25.69	15.77	6.41	7.87	20.21	7.82%
YoY %	450.96%	-77.70%	62.90%	146.02%	-18.55%	-61.06%	-	-
Horiz. %	156.21%	28.35%	127.12%	78.03%	31.72%	38.94%	100.00%	-
EY	3.17	17.44	3.89	6.34	15.61	12.71	4.95	-7.25%
YoY %	-81.82%	348.33%	-38.64%	-59.39%	22.82%	156.77%	-	-
Horiz. %	64.04%	352.32%	78.59%	128.08%	315.35%	256.77%	100.00%	-
DY	1.23	2.40	0.54	2.23	3.02	2.46	2.39	-10.61%
YoY %	-48.75%	344.44%	-75.78%	-26.16%	22.76%	2.93%	-	-
Horiz. %	51.46%	100.42%	22.59%	93.31%	126.36%	102.93%	100.00%	-
P/NAPS	1.17	0.51	2.42	1.49	0.81	2.33	3.27	-15.93%
YoY %	129.41%	-78.93%	62.42%	83.95%	-65.24%	-28.75%	-	-
Horiz. %	35.78%	15.60%	74.01%	45.57%	24.77%	71.25%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/01/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	76.00%	-50.00%	-66.67%	117.39%	-17.37%	-24.09%	-	-
Horiz. %	40.00%	22.73%	45.45%	136.36%	62.73%	75.91%	100.00%	-
P/EPS	31.83	7.77	10.39	21.86	6.99	7.90	22.15	6.31%
YoY %	309.65%	-25.22%	-52.47%	212.73%	-11.52%	-64.33%	-	-
Horiz. %	143.70%	35.08%	46.91%	98.69%	31.56%	35.67%	100.00%	-
EY	3.14	12.86	9.63	4.58	14.31	12.65	4.52	-5.96%
YoY %	-75.58%	33.54%	110.26%	-67.99%	13.12%	179.87%	-	-
Horiz. %	69.47%	284.51%	213.05%	101.33%	316.59%	279.87%	100.00%	-
DY	1.22	1.77	1.33	1.61	2.76	2.45	2.18	-9.33%
YoY %	-31.07%	33.08%	-17.39%	-41.67%	12.65%	12.39%	-	-
Horiz. %	55.96%	81.19%	61.01%	73.85%	126.61%	112.39%	100.00%	-
P/NAPS	1.18	0.70	0.98	2.06	0.88	2.34	3.58	-17.09%
YoY %	68.57%	-28.57%	-52.43%	134.09%	-62.39%	-34.64%	-	-
Horiz. %	32.96%	19.55%	27.37%	57.54%	24.58%	65.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos