[MKH] QoQ Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 56.92%
YoY- 79.93%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 307,791 273,038 306,970 386,584 309,592 268,761 254,668 13.44%
PBT 78,391 68,024 86,730 106,104 73,355 64,521 53,868 28.38%
Tax -17,571 -16,114 -21,078 -27,016 -22,956 -17,009 -15,004 11.09%
NP 60,820 51,909 65,652 79,088 50,399 47,512 38,864 34.75%
-
NP to SH 60,820 51,784 65,362 79,088 50,399 47,512 38,864 34.75%
-
Tax Rate 22.41% 23.69% 24.30% 25.46% 31.29% 26.36% 27.85% -
Total Cost 246,971 221,129 241,318 307,496 259,193 221,249 215,804 9.40%
-
Net Worth 529,722 530,981 526,699 515,214 491,530 487,602 472,142 7.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,773 - - - 9,752 - - -
Div Payout % 16.07% - - - 19.35% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 529,722 530,981 526,699 515,214 491,530 487,602 472,142 7.96%
NOSH 195,469 195,213 195,074 195,156 195,051 195,041 195,100 0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.76% 19.01% 21.39% 20.46% 16.28% 17.68% 15.26% -
ROE 11.48% 9.75% 12.41% 15.35% 10.25% 9.74% 8.23% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 157.46 139.87 157.36 198.09 158.72 137.80 130.53 13.30%
EPS 31.12 26.53 33.50 40.56 25.84 24.36 19.92 34.60%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.71 2.72 2.70 2.64 2.52 2.50 2.42 7.82%
Adjusted Per Share Value based on latest NOSH - 195,156
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.24 47.22 53.09 66.86 53.55 46.49 44.05 13.45%
EPS 10.52 8.96 11.31 13.68 8.72 8.22 6.72 34.78%
DPS 1.69 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.9162 0.9184 0.911 0.8911 0.8502 0.8434 0.8166 7.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.41 1.26 0.97 0.77 0.69 0.71 -
P/RPS 0.83 1.01 0.80 0.49 0.49 0.50 0.54 33.15%
P/EPS 4.18 5.32 3.76 2.39 2.98 2.83 3.56 11.28%
EY 23.93 18.81 26.59 41.78 33.56 35.30 28.06 -10.06%
DY 3.85 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.48 0.52 0.47 0.37 0.31 0.28 0.29 39.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 28/05/07 15/02/07 29/11/06 29/08/06 30/05/06 -
Price 1.16 1.35 1.24 1.20 0.88 0.74 0.68 -
P/RPS 0.74 0.97 0.79 0.61 0.55 0.54 0.52 26.49%
P/EPS 3.73 5.09 3.70 2.96 3.41 3.04 3.41 6.15%
EY 26.82 19.65 27.02 33.77 29.36 32.92 29.29 -5.69%
DY 4.31 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.43 0.50 0.46 0.45 0.35 0.30 0.28 33.07%

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