[MMCCORP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 131.66%
YoY- 231.5%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
Revenue 3,089,732 2,012,619 1,564,322 949,046 599,113 569,842 459,878 47.27%
PBT 641,478 344,981 560,772 333,263 119,160 135,910 229,573 23.22%
Tax -1,818 -56,826 -168,204 -93,479 -64,507 -63,577 -48,510 -48.69%
NP 639,660 288,155 392,568 239,784 54,653 72,333 181,063 29.23%
-
NP to SH 441,196 183,592 392,568 239,784 54,653 72,333 181,063 19.84%
-
Tax Rate 0.28% 16.47% 30.00% 28.05% 54.13% 46.78% 21.13% -
Total Cost 2,450,072 1,724,464 1,171,754 709,262 544,460 497,509 278,815 55.53%
-
Net Worth 4,230,662 3,861,747 1,227,949 855,967 1,198,400 0 2,074,489 15.58%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
Div 136,964 91,424 67,553 56,287 51,352 59,720 41,788 27.28%
Div Payout % 31.04% 49.80% 17.21% 23.47% 93.96% 82.56% 23.08% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
Net Worth 4,230,662 3,861,747 1,227,949 855,967 1,198,400 0 2,074,489 15.58%
NOSH 1,521,821 1,520,373 1,126,559 1,126,272 1,119,999 859,906 836,487 12.93%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
NP Margin 20.70% 14.32% 25.10% 25.27% 9.12% 12.69% 39.37% -
ROE 10.43% 4.75% 31.97% 28.01% 4.56% 0.00% 8.73% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
RPS 203.03 132.38 138.86 84.26 53.49 66.27 54.98 30.40%
EPS 28.99 12.08 34.85 21.29 4.88 8.41 21.65 6.11%
DPS 9.00 6.01 6.00 5.00 4.59 6.95 5.00 12.68%
NAPS 2.78 2.54 1.09 0.76 1.07 0.00 2.48 2.34%
Adjusted Per Share Value based on latest NOSH - 1,126,272
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
RPS 101.47 66.09 51.37 31.17 19.67 18.71 15.10 47.28%
EPS 14.49 6.03 12.89 7.87 1.79 2.38 5.95 19.82%
DPS 4.50 3.00 2.22 1.85 1.69 1.96 1.37 27.34%
NAPS 1.3893 1.2682 0.4033 0.2811 0.3936 0.00 0.6813 15.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 -
Price 6.00 2.38 1.99 2.21 2.05 2.05 3.18 -
P/RPS 2.96 1.80 1.43 2.62 3.83 3.09 5.78 -12.71%
P/EPS 20.70 19.71 5.71 10.38 42.01 24.37 14.69 7.21%
EY 4.83 5.07 17.51 9.63 2.38 4.10 6.81 -6.74%
DY 1.50 2.53 3.02 2.26 2.24 3.39 1.57 -0.92%
P/NAPS 2.16 0.94 1.83 2.91 1.92 0.00 1.28 11.21%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 CAGR
Date 23/05/07 29/05/06 26/05/05 - - - 01/07/02 -
Price 8.40 3.48 1.99 0.00 0.00 0.00 2.94 -
P/RPS 4.14 2.63 1.43 0.00 0.00 0.00 5.35 -5.07%
P/EPS 28.97 28.82 5.71 0.00 0.00 0.00 13.58 16.64%
EY 3.45 3.47 17.51 0.00 0.00 0.00 7.36 -14.27%
DY 1.07 1.73 3.02 0.00 0.00 0.00 1.70 -8.97%
P/NAPS 3.02 1.37 1.83 0.00 0.00 0.00 1.19 20.83%

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