[MMCCORP] YoY 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- 1416.15%
YoY- -23.59%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,907,890 2,423,794 2,233,093 2,167,473 2,277,728 1,750,404 750,084 16.81%
PBT 255,955 220,069 348,227 233,965 251,953 258,629 173,527 6.68%
Tax -81,254 -49,047 -102,840 -44,448 -59,709 -54,386 -13,784 34.36%
NP 174,701 171,022 245,387 189,517 192,244 204,243 159,743 1.50%
-
NP to SH 60,884 66,553 117,828 88,710 116,098 110,390 128,855 -11.73%
-
Tax Rate 31.75% 22.29% 29.53% 19.00% 23.70% 21.03% 7.94% -
Total Cost 1,733,189 2,252,772 1,987,706 1,977,956 2,085,484 1,546,161 590,341 19.64%
-
Net Worth 7,064,631 6,091,059 6,637,339 6,126,133 6,018,764 5,344,398 4,066,700 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 6,091,059 6,637,339 6,126,133 6,018,764 5,344,398 4,066,700 9.63%
NOSH 3,045,100 3,045,529 3,044,651 3,017,800 3,055,210 1,522,620 1,523,108 12.22%
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 9.16% 7.06% 10.99% 8.74% 8.44% 11.67% 21.30% -
ROE 0.86% 1.09% 1.78% 1.45% 1.93% 2.07% 3.17% -
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 62.65 79.59 73.34 71.82 74.55 114.96 49.25 4.08%
EPS 2.00 2.19 3.87 2.91 3.80 7.25 8.46 -21.34%
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 62.65 79.60 73.33 71.18 74.80 57.48 24.63 16.81%
EPS 2.00 2.19 3.87 2.91 3.81 3.63 4.23 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.0003 2.1797 2.0118 1.9765 1.7551 1.3355 9.63%
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 4.39 3.24 4.09 3.45 2.94 7.35 6.17 -5.51%
P/EPS 137.54 118.06 77.52 84.37 57.63 116.55 35.93 25.04%
EY 0.73 0.85 1.29 1.19 1.74 0.86 2.78 -19.96%
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 4.29 3.18 3.86 3.48 1.85 7.52 7.84 -9.55%
P/EPS 134.54 115.78 73.13 85.05 36.32 119.31 45.63 19.72%
EY 0.74 0.86 1.37 1.18 2.75 0.84 2.19 -16.52%
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