[MMCCORP] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,929,127 1,378,475 1,167,598 0 729,883 1,045,513 1,024,202 13.74%
PBT 534,927 458,910 220,467 0 205,376 190,479 419,955 5.04%
Tax -53,724 -168,105 -104,316 0 -94,702 -25,070 -19,943 22.32%
NP 481,203 290,805 116,151 0 110,674 165,409 400,012 3.82%
-
NP to SH 380,888 290,805 116,151 0 110,674 165,409 400,012 -0.99%
-
Tax Rate 10.04% 36.63% 47.32% - 46.11% 13.16% 4.75% -
Total Cost 1,447,924 1,087,670 1,051,447 0 619,209 880,104 624,190 18.66%
-
Net Worth 3,016,691 980,241 718,922 708,471 653,658 2,023,709 8,201,684 -18.40%
Dividend
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Div 73,577 56,335 56,165 - 43,003 41,812 2,518 98.62%
Div Payout % 19.32% 19.37% 48.36% - 38.86% 25.28% 0.63% -
Equity
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 3,016,691 980,241 718,922 708,471 653,658 2,023,709 8,201,684 -18.40%
NOSH 1,226,297 1,126,714 1,123,317 1,124,558 860,077 836,243 3,597,230 -19.65%
Ratio Analysis
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 24.94% 21.10% 9.95% 0.00% 15.16% 15.82% 39.06% -
ROE 12.63% 29.67% 16.16% 0.00% 16.93% 8.17% 4.88% -
Per Share
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
RPS 157.31 122.34 103.94 0.00 84.86 125.02 28.47 41.56%
EPS 31.06 25.81 10.34 0.00 12.87 19.78 11.12 23.22%
DPS 6.00 5.00 5.00 0.00 5.00 5.00 0.07 147.21%
NAPS 2.46 0.87 0.64 0.63 0.76 2.42 2.28 1.55%
Adjusted Per Share Value based on latest NOSH - 1,130,588
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
RPS 63.35 45.27 38.34 0.00 23.97 34.33 33.63 13.74%
EPS 12.51 9.55 3.81 0.00 3.63 5.43 13.14 -0.99%
DPS 2.42 1.85 1.84 0.00 1.41 1.37 0.08 100.02%
NAPS 0.9907 0.3219 0.2361 0.2327 0.2147 0.6646 2.6934 -18.40%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Date 30/12/05 31/12/04 30/01/04 31/12/03 30/01/03 31/01/02 31/01/01 -
Price 1.99 2.03 2.09 2.20 2.14 2.04 1.95 -
P/RPS 1.26 1.66 2.01 0.00 2.52 1.63 6.85 -29.12%
P/EPS 6.41 7.87 20.21 0.00 16.63 10.31 17.54 -18.50%
EY 15.61 12.71 4.95 0.00 6.01 9.70 5.70 22.73%
DY 3.02 2.46 2.39 0.00 2.34 2.45 0.04 140.91%
P/NAPS 0.81 2.33 3.27 3.49 2.82 0.84 0.86 -1.21%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Date 27/02/06 24/02/05 29/03/04 - 03/04/03 28/03/02 29/03/01 -
Price 2.17 2.04 2.29 0.00 2.05 2.63 1.60 -
P/RPS 1.38 1.67 2.20 0.00 2.42 2.10 5.62 -24.83%
P/EPS 6.99 7.90 22.15 0.00 15.93 13.30 14.39 -13.65%
EY 14.31 12.65 4.52 0.00 6.28 7.52 6.95 15.81%
DY 2.76 2.45 2.18 0.00 2.44 1.90 0.04 136.54%
P/NAPS 0.88 2.34 3.58 0.00 2.70 1.09 0.70 4.76%

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