[MKH] QoQ Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -4.24%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 209,768 276,843 286,109 279,572 268,588 286,869 244,602 -9.69%
PBT 33,044 60,229 62,680 50,034 48,888 56,683 61,737 -33.95%
Tax -10,324 -15,400 -19,894 -17,190 -14,588 -19,720 -18,284 -31.56%
NP 22,720 44,829 42,785 32,844 34,300 36,963 43,453 -34.97%
-
NP to SH 22,720 44,829 42,785 32,844 34,300 36,963 43,453 -34.97%
-
Tax Rate 31.24% 25.57% 31.74% 34.36% 29.84% 34.79% 29.62% -
Total Cost 187,048 232,014 243,324 246,728 234,288 249,906 201,149 -4.70%
-
Net Worth 398,185 396,630 382,046 367,353 363,568 350,772 349,427 9.05%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 7,777 - - - 7,842 3,712 -
Div Payout % - 17.35% - - - 21.22% 8.54% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 398,185 396,630 382,046 367,353 363,568 350,772 349,427 9.05%
NOSH 195,188 194,426 145,264 145,198 144,847 142,590 139,214 25.14%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.83% 16.19% 14.95% 11.75% 12.77% 12.88% 17.76% -
ROE 5.71% 11.30% 11.20% 8.94% 9.43% 10.54% 12.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 107.47 142.39 196.96 192.54 185.43 201.18 175.70 -27.83%
EPS 11.64 23.06 29.45 22.62 23.68 19.14 31.21 -48.03%
DPS 0.00 4.00 0.00 0.00 0.00 5.50 2.67 -
NAPS 2.04 2.04 2.63 2.53 2.51 2.46 2.51 -12.85%
Adjusted Per Share Value based on latest NOSH - 145,046
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.28 47.88 49.49 48.35 46.46 49.62 42.31 -9.70%
EPS 3.93 7.75 7.40 5.68 5.93 6.39 7.52 -34.99%
DPS 0.00 1.35 0.00 0.00 0.00 1.36 0.64 -
NAPS 0.6887 0.686 0.6608 0.6354 0.6288 0.6067 0.6044 9.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.16 1.06 1.59 1.98 1.61 1.21 1.00 -
P/RPS 1.08 0.74 0.81 1.03 0.87 0.60 0.57 52.82%
P/EPS 9.97 4.60 5.40 8.75 6.80 4.67 3.20 112.58%
EY 10.03 21.75 18.52 11.42 14.71 21.42 31.21 -52.92%
DY 0.00 3.77 0.00 0.00 0.00 4.55 2.67 -
P/NAPS 0.57 0.52 0.60 0.78 0.64 0.49 0.40 26.49%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 28/08/03 -
Price 1.08 1.13 1.13 1.44 1.98 1.51 1.16 -
P/RPS 1.00 0.79 0.57 0.75 1.07 0.75 0.66 31.75%
P/EPS 9.28 4.90 3.84 6.37 8.36 5.83 3.72 83.42%
EY 10.78 20.40 26.06 15.71 11.96 17.17 26.91 -45.50%
DY 0.00 3.54 0.00 0.00 0.00 3.64 2.30 -
P/NAPS 0.53 0.55 0.43 0.57 0.79 0.61 0.46 9.85%

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