[MMCCORP] YoY 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?
Quarter Result
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Revenue 521,601 409,034 458,372 0 186,099 279,515 122,079 34.35%
PBT 104,761 90,368 130,384 0 43,766 -46,458 306,707 -19.62%
Tax -13,947 -41,504 -38,411 0 -25,278 52,809 26,854 -
NP 90,814 48,864 91,973 0 18,488 6,351 333,561 -23.24%
-
NP to SH 50,436 48,864 91,973 0 18,488 6,351 333,561 -31.89%
-
Tax Rate 13.31% 45.93% 29.46% - 57.76% - -8.76% -
Total Cost 430,787 360,170 366,399 0 167,611 273,164 -211,482 -
-
Net Worth 4,037,927 979,531 720,473 712,270 902,902 2,022,292 16,569,042 -24.95%
Dividend
31/12/05 31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 CAGR
Div 91,424 - 56,287 - 42,995 16,713 4,360 85.66%
Div Payout % 181.27% - 61.20% - 232.56% 263.16% 1.31% -
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 4,037,927 979,531 720,473 712,270 902,902 2,022,292 16,569,042 -24.95%
NOSH 1,523,746 1,125,898 1,125,740 1,130,588 859,906 835,657 7,267,123 -27.21%
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 17.41% 11.95% 20.07% 0.00% 9.93% 2.27% 273.23% -
ROE 1.25% 4.99% 12.77% 0.00% 2.05% 0.31% 2.01% -
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 34.23 36.33 40.72 0.00 21.64 33.45 1.68 84.58%
EPS 3.31 4.34 8.17 0.00 2.12 0.76 4.59 -6.43%
DPS 6.00 0.00 5.00 0.00 5.00 2.00 0.06 155.08%
NAPS 2.65 0.87 0.64 0.63 1.05 2.42 2.28 3.10%
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 17.13 13.43 15.05 0.00 6.11 9.18 4.01 34.34%
EPS 1.66 1.60 3.02 0.00 0.61 0.21 10.95 -31.86%
DPS 3.00 0.00 1.85 0.00 1.41 0.55 0.14 86.48%
NAPS 1.326 0.3217 0.2366 0.2339 0.2965 0.6641 5.4412 -24.95%
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 5.81 5.59 5.13 0.00 9.89 6.10 116.08 -45.60%
P/EPS 60.12 46.77 25.58 0.00 99.53 268.42 42.48 7.31%
EY 1.66 2.14 3.91 0.00 1.00 0.37 2.35 -6.82%
DY 3.02 0.00 2.39 0.00 2.34 0.98 0.03 155.43%
P/NAPS 0.75 2.33 3.27 3.49 2.04 0.84 0.86 -2.74%
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 6.34 5.62 5.62 0.00 9.47 7.86 95.24 -42.36%
P/EPS 65.56 47.00 28.03 0.00 95.35 346.05 34.86 13.70%
EY 1.53 2.13 3.57 0.00 1.05 0.29 2.87 -12.00%
DY 2.76 0.00 2.18 0.00 2.44 0.76 0.04 136.54%
P/NAPS 0.82 2.34 3.58 0.00 1.95 1.09 0.70 3.26%

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