[MMCCORP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 241.16%
YoY- -68.68%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,581,965 6,924,917 6,608,662 6,245,969 6,106,560 3,876,143 2,047,684 21.46%
PBT 1,583,806 623,220 733,881 575,816 897,714 667,875 457,078 22.99%
Tax -205,537 -162,736 -173,698 -124,013 -204,716 -96,496 -57,008 23.80%
NP 1,378,269 460,484 560,183 451,803 692,998 571,379 400,070 22.87%
-
NP to SH 842,311 140,806 240,338 125,013 399,091 364,249 308,606 18.19%
-
Tax Rate 12.98% 26.11% 23.67% 21.54% 22.80% 14.45% 12.47% -
Total Cost 5,203,696 6,464,433 6,048,479 5,794,166 5,413,562 3,304,764 1,647,614 21.10%
-
Net Worth 7,064,631 6,089,004 6,640,517 6,231,906 6,001,597 5,344,958 4,065,012 9.63%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 7,064,631 6,089,004 6,640,517 6,231,906 6,001,597 5,344,958 4,065,012 9.63%
NOSH 3,045,100 3,044,502 3,046,109 3,069,904 3,046,496 1,522,780 1,522,476 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.94% 6.65% 8.48% 7.23% 11.35% 14.74% 19.54% -
ROE 11.92% 2.31% 3.62% 2.01% 6.65% 6.81% 7.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 216.15 227.46 216.95 203.46 200.45 254.54 134.50 8.21%
EPS 27.66 4.62 7.89 4.11 13.10 23.92 20.27 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.00 2.18 2.03 1.97 3.51 2.67 -2.31%
Adjusted Per Share Value based on latest NOSH - 3,017,800
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 216.15 227.41 217.03 205.12 200.54 127.29 67.25 21.46%
EPS 27.66 4.62 7.89 4.11 13.11 11.96 10.13 18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 1.9996 2.1807 2.0465 1.9709 1.7553 1.3349 9.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.75 2.58 3.00 2.48 2.19 8.45 3.04 -
P/RPS 1.27 1.13 1.38 1.22 1.09 3.32 2.26 -9.15%
P/EPS 9.94 55.78 38.02 60.90 16.72 35.33 15.00 -6.62%
EY 10.06 1.79 2.63 1.64 5.98 2.83 6.67 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 1.38 1.22 1.11 2.41 1.14 0.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 24/11/10 24/11/09 26/11/08 30/11/07 28/11/06 -
Price 2.69 2.53 2.83 2.50 1.38 8.65 3.86 -
P/RPS 1.24 1.11 1.30 1.23 0.69 3.40 2.87 -13.04%
P/EPS 9.72 54.70 35.87 61.39 10.53 36.16 19.04 -10.59%
EY 10.28 1.83 2.79 1.63 9.49 2.77 5.25 11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.27 1.30 1.23 0.70 2.46 1.45 -3.64%

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