[MKH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 100.02%
YoY- 37.23%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 139,786 67,147 286,869 183,452 114,308 43,273 202,413 -21.85%
PBT 25,017 12,222 56,683 46,303 22,784 10,613 45,907 -33.25%
Tax -8,595 -3,647 -19,720 -13,713 -6,491 -2,936 -16,095 -34.15%
NP 16,422 8,575 36,963 32,590 16,293 7,677 29,812 -32.77%
-
NP to SH 16,422 8,575 36,963 32,590 16,293 7,677 29,812 -32.77%
-
Tax Rate 34.36% 29.84% 34.79% 29.62% 28.49% 27.66% 35.06% -
Total Cost 123,364 58,572 249,906 150,862 98,015 35,596 172,601 -20.04%
-
Net Worth 367,353 363,568 350,772 349,427 331,102 303,209 299,284 14.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 7,842 2,784 2,759 - 3,705 -
Div Payout % - - 21.22% 8.54% 16.93% - 12.43% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 367,353 363,568 350,772 349,427 331,102 303,209 299,284 14.62%
NOSH 145,198 144,847 142,590 139,214 137,959 129,025 95,011 32.64%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.75% 12.77% 12.88% 17.76% 14.25% 17.74% 14.73% -
ROE 4.47% 2.36% 10.54% 9.33% 4.92% 2.53% 9.96% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 96.27 46.36 201.18 131.78 82.86 33.54 213.04 -41.08%
EPS 11.31 5.92 19.14 23.41 11.81 5.95 24.61 -40.41%
DPS 0.00 0.00 5.50 2.00 2.00 0.00 3.90 -
NAPS 2.53 2.51 2.46 2.51 2.40 2.35 3.15 -13.58%
Adjusted Per Share Value based on latest NOSH - 139,171
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.83 11.45 48.91 31.28 19.49 7.38 34.51 -21.85%
EPS 2.80 1.46 6.30 5.56 2.78 1.31 5.08 -32.75%
DPS 0.00 0.00 1.34 0.47 0.47 0.00 0.63 -
NAPS 0.6263 0.6198 0.598 0.5957 0.5645 0.5169 0.5102 14.63%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.98 1.61 1.21 1.00 0.99 1.02 1.59 -
P/RPS 2.06 3.47 0.60 0.76 1.19 3.04 0.75 96.00%
P/EPS 17.51 27.20 4.67 4.27 8.38 17.14 5.07 128.30%
EY 5.71 3.68 21.42 23.41 11.93 5.83 19.73 -56.21%
DY 0.00 0.00 4.55 2.00 2.02 0.00 2.45 -
P/NAPS 0.78 0.64 0.49 0.40 0.41 0.43 0.50 34.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.44 1.98 1.51 1.16 1.04 1.03 1.17 -
P/RPS 1.50 4.27 0.75 0.88 1.26 3.07 0.55 95.08%
P/EPS 12.73 33.45 5.83 4.96 8.81 17.31 3.73 126.51%
EY 7.85 2.99 17.17 20.18 11.36 5.78 26.82 -55.88%
DY 0.00 0.00 3.64 1.72 1.92 0.00 3.33 -
P/NAPS 0.57 0.79 0.61 0.46 0.43 0.44 0.37 33.35%

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