[MMCCORP] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -23.9%
YoY- 4.39%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 7,445,353 9,199,212 9,336,809 8,563,623 8,444,321 8,545,033 5,722,033 4.48%
PBT 250,669 1,808,305 998,581 555,722 681,626 1,041,069 1,018,042 -20.81%
Tax 189,693 -261,514 -169,308 21,670 -58,362 -124,003 -156,999 -
NP 440,362 1,546,791 829,273 577,392 623,264 917,066 861,043 -10.56%
-
NP to SH 223,523 922,351 332,572 243,861 233,614 552,889 551,522 -13.96%
-
Tax Rate -75.67% 14.46% 16.95% -3.90% 8.56% 11.91% 15.42% -
Total Cost 7,004,991 7,652,421 8,507,536 7,986,231 7,821,057 7,627,967 4,860,990 6.27%
-
Net Worth 7,186,435 7,034,180 6,275,401 5,967,188 6,281,945 6,157,135 5,865,634 3.43%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 137,029 121,852 106,556 91,042 76,202 76,177 -
Div Payout % - 14.86% 36.64% 43.70% 38.97% 13.78% 13.81% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 7,186,435 7,034,180 6,275,401 5,967,188 6,281,945 6,157,135 5,865,634 3.43%
NOSH 3,045,100 3,045,100 3,046,311 3,044,483 3,034,756 3,048,086 1,523,541 12.22%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.91% 16.81% 8.88% 6.74% 7.38% 10.73% 15.05% -
ROE 3.11% 13.11% 5.30% 4.09% 3.72% 8.98% 9.40% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 244.50 302.10 306.50 281.28 278.25 280.34 375.57 -6.89%
EPS 7.34 30.29 10.92 8.01 7.67 18.20 36.20 -23.33%
DPS 0.00 4.50 4.00 3.50 3.00 2.50 5.00 -
NAPS 2.36 2.31 2.06 1.96 2.07 2.02 3.85 -7.82%
Adjusted Per Share Value based on latest NOSH - 3,040,755
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 244.50 302.10 306.62 281.23 277.31 280.62 187.91 4.48%
EPS 7.34 30.29 10.92 8.01 7.67 18.16 18.11 -13.96%
DPS 0.00 4.50 4.00 3.50 2.99 2.50 2.50 -
NAPS 2.36 2.31 2.0608 1.9596 2.063 2.022 1.9263 3.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.88 2.63 2.77 2.78 2.43 1.04 9.30 -
P/RPS 1.18 0.87 0.90 0.99 0.87 0.37 2.48 -11.63%
P/EPS 39.23 8.68 25.37 34.71 31.57 5.73 25.69 7.30%
EY 2.55 11.52 3.94 2.88 3.17 17.44 3.89 -6.79%
DY 0.00 1.71 1.44 1.26 1.23 2.40 0.54 -
P/NAPS 1.22 1.14 1.34 1.42 1.17 0.51 2.42 -10.77%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 22/02/11 24/02/10 25/02/09 27/02/08 -
Price 2.78 2.51 2.74 2.81 2.45 1.41 3.76 -
P/RPS 1.14 0.83 0.89 1.00 0.88 0.50 1.00 2.20%
P/EPS 37.87 8.29 25.10 35.08 31.83 7.77 10.39 24.03%
EY 2.64 12.07 3.98 2.85 3.14 12.86 9.63 -19.38%
DY 0.00 1.79 1.46 1.25 1.22 1.77 1.33 -
P/NAPS 1.18 1.09 1.33 1.43 1.18 0.70 0.98 3.14%

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