[MMCCORP] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 19.08%
YoY- -75.77%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,627,388 5,056,884 8,765,501 7,445,353 9,199,212 9,336,809 8,563,623 -9.74%
PBT 672,742 1,974,265 885,609 250,669 1,808,305 998,581 555,722 3.23%
Tax -71,813 -153,547 -81,307 189,693 -261,514 -169,308 21,670 -
NP 600,929 1,820,718 804,302 440,362 1,546,791 829,273 577,392 0.66%
-
NP to SH 549,662 1,669,101 492,932 223,523 922,351 332,572 243,861 14.49%
-
Tax Rate 10.67% 7.78% 9.18% -75.67% 14.46% 16.95% -3.90% -
Total Cost 4,026,459 3,236,166 7,961,199 7,004,991 7,652,421 8,507,536 7,986,231 -10.77%
-
Net Worth 9,531,163 9,043,947 7,490,946 7,186,435 7,034,180 6,275,401 5,967,188 8.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 137,029 121,852 106,556 -
Div Payout % - - - - 14.86% 36.64% 43.70% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 9,531,163 9,043,947 7,490,946 7,186,435 7,034,180 6,275,401 5,967,188 8.10%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,046,311 3,044,483 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.99% 36.00% 9.18% 5.91% 16.81% 8.88% 6.74% -
ROE 5.77% 18.46% 6.58% 3.11% 13.11% 5.30% 4.09% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 151.96 166.07 287.86 244.50 302.10 306.50 281.28 -9.74%
EPS 18.05 54.81 16.19 7.34 30.29 10.92 8.01 14.48%
DPS 0.00 0.00 0.00 0.00 4.50 4.00 3.50 -
NAPS 3.13 2.97 2.46 2.36 2.31 2.06 1.96 8.10%
Adjusted Per Share Value based on latest NOSH - 3,045,100
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 151.96 166.07 287.86 244.50 302.10 306.62 281.23 -9.74%
EPS 18.05 54.81 16.19 7.34 30.29 10.92 8.01 14.48%
DPS 0.00 0.00 0.00 0.00 4.50 4.00 3.50 -
NAPS 3.13 2.97 2.46 2.36 2.31 2.0608 1.9596 8.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.33 1.96 2.39 2.88 2.63 2.77 2.78 -
P/RPS 1.53 1.18 0.83 1.18 0.87 0.90 0.99 7.51%
P/EPS 12.91 3.58 14.76 39.23 8.68 25.37 34.71 -15.18%
EY 7.75 27.97 6.77 2.55 11.52 3.94 2.88 17.91%
DY 0.00 0.00 0.00 0.00 1.71 1.44 1.26 -
P/NAPS 0.74 0.66 0.97 1.22 1.14 1.34 1.42 -10.28%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 23/02/16 25/02/15 27/02/14 28/02/13 29/02/12 22/02/11 -
Price 2.51 1.70 2.60 2.78 2.51 2.74 2.81 -
P/RPS 1.65 1.02 0.90 1.14 0.83 0.89 1.00 8.69%
P/EPS 13.91 3.10 16.06 37.87 8.29 25.10 35.08 -14.27%
EY 7.19 32.24 6.23 2.64 12.07 3.98 2.85 16.65%
DY 0.00 0.00 0.00 0.00 1.79 1.46 1.25 -
P/NAPS 0.80 0.57 1.06 1.18 1.09 1.33 1.43 -9.21%

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