[MKH] QoQ Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 95.4%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 114,748 52,442 276,843 214,582 139,786 67,147 286,869 -45.68%
PBT 19,700 8,261 60,229 47,010 25,017 12,222 56,683 -50.53%
Tax -7,387 -2,581 -15,400 -14,921 -8,595 -3,647 -19,720 -48.00%
NP 12,313 5,680 44,829 32,089 16,422 8,575 36,963 -51.91%
-
NP to SH 12,313 5,680 44,829 32,089 16,422 8,575 36,963 -51.91%
-
Tax Rate 37.50% 31.24% 25.57% 31.74% 34.36% 29.84% 34.79% -
Total Cost 102,435 46,762 232,014 182,493 123,364 58,572 249,906 -44.79%
-
Net Worth 403,928 398,185 396,630 382,046 367,353 363,568 350,772 9.85%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 7,777 - - - 7,842 -
Div Payout % - - 17.35% - - - 21.22% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 403,928 398,185 396,630 382,046 367,353 363,568 350,772 9.85%
NOSH 195,134 195,188 194,426 145,264 145,198 144,847 142,590 23.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.73% 10.83% 16.19% 14.95% 11.75% 12.77% 12.88% -
ROE 3.05% 1.43% 11.30% 8.40% 4.47% 2.36% 10.54% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 58.80 26.87 142.39 147.72 96.27 46.36 201.18 -55.92%
EPS 6.31 2.91 23.06 22.09 11.31 5.92 19.14 -52.24%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.50 -
NAPS 2.07 2.04 2.04 2.63 2.53 2.51 2.46 -10.86%
Adjusted Per Share Value based on latest NOSH - 145,333
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 19.85 9.07 47.88 37.11 24.18 11.61 49.62 -45.67%
EPS 2.13 0.98 7.75 5.55 2.84 1.48 6.39 -51.89%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 1.36 -
NAPS 0.6986 0.6887 0.686 0.6608 0.6354 0.6288 0.6067 9.84%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.02 1.16 1.06 1.59 1.98 1.61 1.21 -
P/RPS 1.73 4.32 0.74 1.08 2.06 3.47 0.60 102.44%
P/EPS 16.16 39.86 4.60 7.20 17.51 27.20 4.67 128.60%
EY 6.19 2.51 21.75 13.89 5.71 3.68 21.42 -56.25%
DY 0.00 0.00 3.77 0.00 0.00 0.00 4.55 -
P/NAPS 0.49 0.57 0.52 0.60 0.78 0.64 0.49 0.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 -
Price 0.79 1.08 1.13 1.13 1.44 1.98 1.51 -
P/RPS 1.34 4.02 0.79 0.76 1.50 4.27 0.75 47.18%
P/EPS 12.52 37.11 4.90 5.12 12.73 33.45 5.83 66.37%
EY 7.99 2.69 20.40 19.55 7.85 2.99 17.17 -39.92%
DY 0.00 0.00 3.54 0.00 0.00 0.00 3.64 -
P/NAPS 0.38 0.53 0.55 0.43 0.57 0.79 0.61 -27.03%

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