[MKH] QoQ Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 30.27%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 229,496 209,768 276,843 286,109 279,572 268,588 286,869 -13.81%
PBT 39,400 33,044 60,229 62,680 50,034 48,888 56,683 -21.51%
Tax -14,774 -10,324 -15,400 -19,894 -17,190 -14,588 -19,720 -17.49%
NP 24,626 22,720 44,829 42,785 32,844 34,300 36,963 -23.69%
-
NP to SH 24,626 22,720 44,829 42,785 32,844 34,300 36,963 -23.69%
-
Tax Rate 37.50% 31.24% 25.57% 31.74% 34.36% 29.84% 34.79% -
Total Cost 204,870 187,048 232,014 243,324 246,728 234,288 249,906 -12.39%
-
Net Worth 403,928 398,185 396,630 382,046 367,353 363,568 350,772 9.85%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 7,777 - - - 7,842 -
Div Payout % - - 17.35% - - - 21.22% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 403,928 398,185 396,630 382,046 367,353 363,568 350,772 9.85%
NOSH 195,134 195,188 194,426 145,264 145,198 144,847 142,590 23.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.73% 10.83% 16.19% 14.95% 11.75% 12.77% 12.88% -
ROE 6.10% 5.71% 11.30% 11.20% 8.94% 9.43% 10.54% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 117.61 107.47 142.39 196.96 192.54 185.43 201.18 -30.06%
EPS 12.62 11.64 23.06 29.45 22.62 23.68 19.14 -24.22%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.50 -
NAPS 2.07 2.04 2.04 2.63 2.53 2.51 2.46 -10.86%
Adjusted Per Share Value based on latest NOSH - 145,333
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.69 36.28 47.88 49.49 48.35 46.46 49.62 -13.81%
EPS 4.26 3.93 7.75 7.40 5.68 5.93 6.39 -23.66%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 1.36 -
NAPS 0.6986 0.6887 0.686 0.6608 0.6354 0.6288 0.6067 9.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.02 1.16 1.06 1.59 1.98 1.61 1.21 -
P/RPS 0.87 1.08 0.74 0.81 1.03 0.87 0.60 28.07%
P/EPS 8.08 9.97 4.60 5.40 8.75 6.80 4.67 44.07%
EY 12.37 10.03 21.75 18.52 11.42 14.71 21.42 -30.62%
DY 0.00 0.00 3.77 0.00 0.00 0.00 4.55 -
P/NAPS 0.49 0.57 0.52 0.60 0.78 0.64 0.49 0.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 -
Price 0.79 1.08 1.13 1.13 1.44 1.98 1.51 -
P/RPS 0.67 1.00 0.79 0.57 0.75 1.07 0.75 -7.23%
P/EPS 6.26 9.28 4.90 3.84 6.37 8.36 5.83 4.85%
EY 15.97 10.78 20.40 26.06 15.71 11.96 17.17 -4.71%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.64 -
P/NAPS 0.38 0.53 0.55 0.43 0.57 0.79 0.61 -27.03%

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