[MKH] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -17.36%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 295,068 307,791 273,038 306,970 386,584 309,592 268,761 6.40%
PBT 54,684 78,391 68,024 86,730 106,104 73,355 64,521 -10.41%
Tax -12,712 -17,571 -16,114 -21,078 -27,016 -22,956 -17,009 -17.60%
NP 41,972 60,820 51,909 65,652 79,088 50,399 47,512 -7.91%
-
NP to SH 41,972 60,820 51,784 65,362 79,088 50,399 47,512 -7.91%
-
Tax Rate 23.25% 22.41% 23.69% 24.30% 25.46% 31.29% 26.36% -
Total Cost 253,096 246,971 221,129 241,318 307,496 259,193 221,249 9.35%
-
Net Worth 556,546 529,722 530,981 526,699 515,214 491,530 487,602 9.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 9,773 - - - 9,752 - -
Div Payout % - 16.07% - - - 19.35% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 556,546 529,722 530,981 526,699 515,214 491,530 487,602 9.19%
NOSH 219,979 195,469 195,213 195,074 195,156 195,051 195,041 8.32%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.22% 19.76% 19.01% 21.39% 20.46% 16.28% 17.68% -
ROE 7.54% 11.48% 9.75% 12.41% 15.35% 10.25% 9.74% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 134.13 157.46 139.87 157.36 198.09 158.72 137.80 -1.77%
EPS 19.08 31.12 26.53 33.50 40.56 25.84 24.36 -14.99%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.53 2.71 2.72 2.70 2.64 2.52 2.50 0.79%
Adjusted Per Share Value based on latest NOSH - 194,947
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.31 52.47 46.55 52.34 65.91 52.78 45.82 6.41%
EPS 7.16 10.37 8.83 11.14 13.48 8.59 8.10 -7.87%
DPS 0.00 1.67 0.00 0.00 0.00 1.66 0.00 -
NAPS 0.9489 0.9031 0.9053 0.898 0.8784 0.838 0.8313 9.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.19 1.30 1.41 1.26 0.97 0.77 0.69 -
P/RPS 0.89 0.83 1.01 0.80 0.49 0.49 0.50 46.72%
P/EPS 6.24 4.18 5.32 3.76 2.39 2.98 2.83 69.16%
EY 16.03 23.93 18.81 26.59 41.78 33.56 35.30 -40.83%
DY 0.00 3.85 0.00 0.00 0.00 6.49 0.00 -
P/NAPS 0.47 0.48 0.52 0.47 0.37 0.31 0.28 41.10%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 29/08/07 28/05/07 15/02/07 29/11/06 29/08/06 -
Price 1.14 1.16 1.35 1.24 1.20 0.88 0.74 -
P/RPS 0.85 0.74 0.97 0.79 0.61 0.55 0.54 35.20%
P/EPS 5.97 3.73 5.09 3.70 2.96 3.41 3.04 56.62%
EY 16.74 26.82 19.65 27.02 33.77 29.36 32.92 -36.21%
DY 0.00 4.31 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.45 0.43 0.50 0.46 0.45 0.35 0.30 30.94%

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