[MKH] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 27.73%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 289,217 289,933 315,880 379,820 370,159 365,806 350,586 -12.02%
PBT 41,883 32,296 39,078 74,348 57,743 60,970 50,410 -11.61%
Tax -10,948 -7,616 -9,840 -19,828 -15,013 -15,086 -11,576 -3.64%
NP 30,935 24,680 29,238 54,520 42,730 45,884 38,834 -14.05%
-
NP to SH 30,578 23,842 27,966 53,204 41,655 45,028 38,682 -14.49%
-
Tax Rate 26.14% 23.58% 25.18% 26.67% 26.00% 24.74% 22.96% -
Total Cost 258,282 265,253 286,642 325,300 327,429 319,922 311,752 -11.77%
-
Net Worth 610,992 666,664 664,252 663,905 620,811 458,208 634,769 -2.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,027 - - - 11,454 - - -
Div Payout % 39.33% - - - 27.50% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 610,992 666,664 664,252 663,905 620,811 458,208 634,769 -2.51%
NOSH 240,548 240,672 240,671 228,932 229,081 229,104 229,158 3.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.70% 8.51% 9.26% 14.35% 11.54% 12.54% 11.08% -
ROE 5.00% 3.58% 4.21% 8.01% 6.71% 9.83% 6.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.23 120.47 131.25 165.91 161.58 159.67 152.99 -14.82%
EPS 11.56 9.91 11.62 23.24 17.32 18.72 16.88 -22.28%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.54 2.77 2.76 2.90 2.71 2.00 2.77 -5.61%
Adjusted Per Share Value based on latest NOSH - 228,932
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.02 50.15 54.63 65.69 64.02 63.27 60.64 -12.03%
EPS 5.29 4.12 4.84 9.20 7.20 7.79 6.69 -14.47%
DPS 2.08 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 1.0568 1.1531 1.1489 1.1483 1.0738 0.7925 1.0979 -2.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.04 0.98 1.10 1.14 1.03 0.83 0.68 -
P/RPS 0.86 0.81 0.84 0.69 0.64 0.52 0.44 56.26%
P/EPS 8.18 9.89 9.47 4.91 5.66 4.22 4.03 60.24%
EY 12.22 10.11 10.56 20.39 17.65 23.68 24.82 -37.62%
DY 4.81 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.41 0.35 0.40 0.39 0.38 0.42 0.25 39.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 26/05/09 -
Price 1.12 1.04 0.98 1.08 1.18 1.00 0.81 -
P/RPS 0.93 0.86 0.75 0.65 0.73 0.63 0.53 45.43%
P/EPS 8.81 10.50 8.43 4.65 6.49 5.09 4.80 49.85%
EY 11.35 9.53 11.86 21.52 15.41 19.65 20.84 -33.28%
DY 4.46 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.44 0.38 0.36 0.37 0.44 0.50 0.29 32.00%

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