[MKH] QoQ Annualized Quarter Result on 30-Jun-2002 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- -9.95%
YoY- 306.09%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 228,616 173,092 202,413 199,686 222,026 213,132 114,341 58.77%
PBT 45,568 42,452 45,907 45,633 52,892 59,940 17,141 92.01%
Tax -12,982 -11,744 -16,095 -13,969 -17,728 -18,272 -7,322 46.54%
NP 32,586 30,708 29,812 31,664 35,164 41,668 9,819 122.65%
-
NP to SH 32,586 30,708 29,812 31,664 35,164 41,668 9,819 122.65%
-
Tax Rate 28.49% 27.66% 35.06% 30.61% 33.52% 30.48% 42.72% -
Total Cost 196,030 142,384 172,601 168,022 186,862 171,464 104,522 52.13%
-
Net Worth 331,102 303,209 299,284 299,224 293,508 285,826 275,387 13.08%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,518 - 3,705 - - - 3,323 40.27%
Div Payout % 16.93% - 12.43% - - - 33.85% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 331,102 303,209 299,284 299,224 293,508 285,826 275,387 13.08%
NOSH 137,959 129,025 95,011 94,992 94,986 94,958 94,961 28.30%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 14.25% 17.74% 14.73% 15.86% 15.84% 19.55% 8.59% -
ROE 9.84% 10.13% 9.96% 10.58% 11.98% 14.58% 3.57% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 165.71 134.15 213.04 210.21 233.74 224.45 120.41 23.74%
EPS 23.62 23.80 24.61 33.33 37.02 43.88 10.34 73.53%
DPS 4.00 0.00 3.90 0.00 0.00 0.00 3.50 9.31%
NAPS 2.40 2.35 3.15 3.15 3.09 3.01 2.90 -11.86%
Adjusted Per Share Value based on latest NOSH - 95,007
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 38.98 29.51 34.51 34.04 37.85 36.34 19.49 58.80%
EPS 5.56 5.24 5.08 5.40 6.00 7.10 1.67 123.12%
DPS 0.94 0.00 0.63 0.00 0.00 0.00 0.57 39.62%
NAPS 0.5645 0.5169 0.5102 0.5101 0.5004 0.4873 0.4695 13.08%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.99 1.02 1.59 1.73 1.40 1.26 1.00 -
P/RPS 0.60 0.76 0.75 0.82 0.60 0.56 0.83 -19.46%
P/EPS 4.19 4.29 5.07 5.19 3.78 2.87 9.67 -42.76%
EY 23.86 23.33 19.73 19.27 26.44 34.83 10.34 74.71%
DY 4.04 0.00 2.45 0.00 0.00 0.00 3.50 10.04%
P/NAPS 0.41 0.43 0.50 0.55 0.45 0.42 0.34 13.30%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 27/08/02 30/05/02 27/02/02 28/11/01 -
Price 1.04 1.03 1.17 1.79 1.59 1.40 1.28 -
P/RPS 0.63 0.77 0.55 0.85 0.68 0.62 1.06 -29.33%
P/EPS 4.40 4.33 3.73 5.37 4.29 3.19 12.38 -49.85%
EY 22.71 23.11 26.82 18.62 23.28 31.34 8.08 99.28%
DY 3.85 0.00 3.33 0.00 0.00 0.00 2.73 25.78%
P/NAPS 0.43 0.44 0.37 0.57 0.51 0.47 0.44 -1.52%

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