[MMCCORP] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.5%
YoY- 177.34%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 5,056,884 8,765,501 7,445,353 9,199,212 9,336,809 8,563,623 8,444,321 -8.18%
PBT 1,974,265 885,609 250,669 1,808,305 998,581 555,722 681,626 19.38%
Tax -153,547 -81,307 189,693 -261,514 -169,308 21,670 -58,362 17.48%
NP 1,820,718 804,302 440,362 1,546,791 829,273 577,392 623,264 19.55%
-
NP to SH 1,669,101 492,932 223,523 922,351 332,572 243,861 233,614 38.76%
-
Tax Rate 7.78% 9.18% -75.67% 14.46% 16.95% -3.90% 8.56% -
Total Cost 3,236,166 7,961,199 7,004,991 7,652,421 8,507,536 7,986,231 7,821,057 -13.67%
-
Net Worth 9,043,947 7,490,946 7,186,435 7,034,180 6,275,401 5,967,188 6,281,945 6.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 137,029 121,852 106,556 91,042 -
Div Payout % - - - 14.86% 36.64% 43.70% 38.97% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 9,043,947 7,490,946 7,186,435 7,034,180 6,275,401 5,967,188 6,281,945 6.25%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,046,311 3,044,483 3,034,756 0.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 36.00% 9.18% 5.91% 16.81% 8.88% 6.74% 7.38% -
ROE 18.46% 6.58% 3.11% 13.11% 5.30% 4.09% 3.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.07 287.86 244.50 302.10 306.50 281.28 278.25 -8.23%
EPS 54.81 16.19 7.34 30.29 10.92 8.01 7.67 38.76%
DPS 0.00 0.00 0.00 4.50 4.00 3.50 3.00 -
NAPS 2.97 2.46 2.36 2.31 2.06 1.96 2.07 6.19%
Adjusted Per Share Value based on latest NOSH - 3,045,100
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.07 287.86 244.50 302.10 306.62 281.23 277.31 -8.18%
EPS 54.81 16.19 7.34 30.29 10.92 8.01 7.67 38.76%
DPS 0.00 0.00 0.00 4.50 4.00 3.50 2.99 -
NAPS 2.97 2.46 2.36 2.31 2.0608 1.9596 2.063 6.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.96 2.39 2.88 2.63 2.77 2.78 2.43 -
P/RPS 1.18 0.83 1.18 0.87 0.90 0.99 0.87 5.20%
P/EPS 3.58 14.76 39.23 8.68 25.37 34.71 31.57 -30.41%
EY 27.97 6.77 2.55 11.52 3.94 2.88 3.17 43.72%
DY 0.00 0.00 0.00 1.71 1.44 1.26 1.23 -
P/NAPS 0.66 0.97 1.22 1.14 1.34 1.42 1.17 -9.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 27/02/14 28/02/13 29/02/12 22/02/11 24/02/10 -
Price 1.70 2.60 2.78 2.51 2.74 2.81 2.45 -
P/RPS 1.02 0.90 1.14 0.83 0.89 1.00 0.88 2.48%
P/EPS 3.10 16.06 37.87 8.29 25.10 35.08 31.83 -32.15%
EY 32.24 6.23 2.64 12.07 3.98 2.85 3.14 47.40%
DY 0.00 0.00 0.00 1.79 1.46 1.25 1.22 -
P/NAPS 0.57 1.06 1.18 1.09 1.33 1.43 1.18 -11.41%

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