[MMCCORP] YoY Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ--%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
Revenue 2,839,060 1,929,127 1,378,475 1,167,598 0 729,883 1,045,513 22.52%
PBT 581,340 534,927 458,910 220,467 0 205,376 190,479 25.46%
Tax -12,677 -53,724 -168,105 -104,316 0 -94,702 -25,070 -12.94%
NP 568,663 481,203 290,805 116,151 0 110,674 165,409 28.54%
-
NP to SH 390,024 380,888 290,805 116,151 0 110,674 165,409 19.05%
-
Tax Rate 2.18% 10.04% 36.63% 47.32% - 46.11% 13.16% -
Total Cost 2,270,397 1,447,924 1,087,670 1,051,447 0 619,209 880,104 21.25%
-
Net Worth 4,140,769 3,016,691 980,241 718,922 708,471 653,658 2,023,709 15.67%
Dividend
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
Div 137,010 73,577 56,335 56,165 - 43,003 41,812 27.29%
Div Payout % 35.13% 19.32% 19.37% 48.36% - 38.86% 25.28% -
Equity
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
Net Worth 4,140,769 3,016,691 980,241 718,922 708,471 653,658 2,023,709 15.67%
NOSH 1,522,341 1,226,297 1,126,714 1,123,317 1,124,558 860,077 836,243 12.95%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
NP Margin 20.03% 24.94% 21.10% 9.95% 0.00% 15.16% 15.82% -
ROE 9.42% 12.63% 29.67% 16.16% 0.00% 16.93% 8.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
RPS 186.49 157.31 122.34 103.94 0.00 84.86 125.02 8.47%
EPS 25.62 31.06 25.81 10.34 0.00 12.87 19.78 5.40%
DPS 9.00 6.00 5.00 5.00 0.00 5.00 5.00 12.69%
NAPS 2.72 2.46 0.87 0.64 0.63 0.76 2.42 2.40%
Adjusted Per Share Value based on latest NOSH - 1,125,740
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
RPS 93.23 63.35 45.27 38.34 0.00 23.97 34.33 22.52%
EPS 12.81 12.51 9.55 3.81 0.00 3.63 5.43 19.06%
DPS 4.50 2.42 1.85 1.84 0.00 1.41 1.37 27.35%
NAPS 1.3598 0.9907 0.3219 0.2361 0.2327 0.2147 0.6646 15.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
Date 29/12/06 30/12/05 31/12/04 30/01/04 31/12/03 30/01/03 31/01/02 -
Price 4.04 1.99 2.03 2.09 2.20 2.14 2.04 -
P/RPS 2.17 1.26 1.66 2.01 0.00 2.52 1.63 5.99%
P/EPS 15.77 6.41 7.87 20.21 0.00 16.63 10.31 9.02%
EY 6.34 15.61 12.71 4.95 0.00 6.01 9.70 -8.28%
DY 2.23 3.02 2.46 2.39 0.00 2.34 2.45 -1.89%
P/NAPS 1.49 0.81 2.33 3.27 3.49 2.82 0.84 12.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 CAGR
Date 27/02/07 27/02/06 24/02/05 29/03/04 - 03/04/03 28/03/02 -
Price 5.60 2.17 2.04 2.29 0.00 2.05 2.63 -
P/RPS 3.00 1.38 1.67 2.20 0.00 2.42 2.10 7.52%
P/EPS 21.86 6.99 7.90 22.15 0.00 15.93 13.30 10.63%
EY 4.58 14.31 12.65 4.52 0.00 6.28 7.52 -9.59%
DY 1.61 2.76 2.45 2.18 0.00 2.44 1.90 -3.31%
P/NAPS 2.06 0.88 2.34 3.58 0.00 2.70 1.09 13.81%

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