[MMCCORP] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 3.9%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 9,336,809 8,563,623 8,444,321 8,545,033 5,722,033 2,839,060 1,929,127 30.04%
PBT 998,581 555,722 681,626 1,041,069 1,018,042 581,340 534,927 10.95%
Tax -169,308 21,670 -58,362 -124,003 -156,999 -12,677 -53,724 21.07%
NP 829,273 577,392 623,264 917,066 861,043 568,663 481,203 9.49%
-
NP to SH 332,572 243,861 233,614 552,889 551,522 390,024 380,888 -2.23%
-
Tax Rate 16.95% -3.90% 8.56% 11.91% 15.42% 2.18% 10.04% -
Total Cost 8,507,536 7,986,231 7,821,057 7,627,967 4,860,990 2,270,397 1,447,924 34.31%
-
Net Worth 6,275,401 5,967,188 6,281,945 6,157,135 5,865,634 4,140,769 3,016,691 12.97%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 121,852 106,556 91,042 76,202 76,177 137,010 73,577 8.76%
Div Payout % 36.64% 43.70% 38.97% 13.78% 13.81% 35.13% 19.32% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 6,275,401 5,967,188 6,281,945 6,157,135 5,865,634 4,140,769 3,016,691 12.97%
NOSH 3,046,311 3,044,483 3,034,756 3,048,086 1,523,541 1,522,341 1,226,297 16.36%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.88% 6.74% 7.38% 10.73% 15.05% 20.03% 24.94% -
ROE 5.30% 4.09% 3.72% 8.98% 9.40% 9.42% 12.63% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 306.50 281.28 278.25 280.34 375.57 186.49 157.31 11.75%
EPS 10.92 8.01 7.67 18.20 36.20 25.62 31.06 -15.98%
DPS 4.00 3.50 3.00 2.50 5.00 9.00 6.00 -6.53%
NAPS 2.06 1.96 2.07 2.02 3.85 2.72 2.46 -2.91%
Adjusted Per Share Value based on latest NOSH - 3,053,047
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 306.62 281.23 277.31 280.62 187.91 93.23 63.35 30.04%
EPS 10.92 8.01 7.67 18.16 18.11 12.81 12.51 -2.23%
DPS 4.00 3.50 2.99 2.50 2.50 4.50 2.42 8.73%
NAPS 2.0608 1.9596 2.063 2.022 1.9263 1.3598 0.9907 12.97%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.77 2.78 2.43 1.04 9.30 4.04 1.99 -
P/RPS 0.90 0.99 0.87 0.37 2.48 2.17 1.26 -5.45%
P/EPS 25.37 34.71 31.57 5.73 25.69 15.77 6.41 25.75%
EY 3.94 2.88 3.17 17.44 3.89 6.34 15.61 -20.49%
DY 1.44 1.26 1.23 2.40 0.54 2.23 3.02 -11.60%
P/NAPS 1.34 1.42 1.17 0.51 2.42 1.49 0.81 8.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 22/02/11 24/02/10 25/02/09 27/02/08 27/02/07 27/02/06 -
Price 2.74 2.81 2.45 1.41 3.76 5.60 2.17 -
P/RPS 0.89 1.00 0.88 0.50 1.00 3.00 1.38 -7.04%
P/EPS 25.10 35.08 31.83 7.77 10.39 21.86 6.99 23.73%
EY 3.98 2.85 3.14 12.86 9.63 4.58 14.31 -19.19%
DY 1.46 1.25 1.22 1.77 1.33 1.61 2.76 -10.06%
P/NAPS 1.33 1.43 1.18 0.70 0.98 2.06 0.88 7.12%

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