[MKH] QoQ Cumulative Quarter Result on 30-Jun-2006 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 83.38%
YoY- 61.26%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 153,485 96,646 309,592 201,571 127,334 59,456 235,994 -24.95%
PBT 43,365 26,526 73,355 48,391 26,934 15,107 52,385 -11.84%
Tax -10,539 -6,754 -22,956 -12,757 -7,502 -4,118 -14,836 -20.40%
NP 32,826 19,772 50,399 35,634 19,432 10,989 37,549 -8.57%
-
NP to SH 32,681 19,772 50,399 35,634 19,432 10,989 37,549 -8.84%
-
Tax Rate 24.30% 25.46% 31.29% 26.36% 27.85% 27.26% 28.32% -
Total Cost 120,659 76,874 259,193 165,937 107,902 48,467 198,445 -28.25%
-
Net Worth 526,699 515,214 491,530 487,602 472,142 462,591 458,479 9.69%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 9,752 - - - 9,754 -
Div Payout % - - 19.35% - - - 25.98% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 526,699 515,214 491,530 487,602 472,142 462,591 458,479 9.69%
NOSH 195,074 195,156 195,051 195,041 195,100 195,186 195,097 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.39% 20.46% 16.28% 17.68% 15.26% 18.48% 15.91% -
ROE 6.20% 3.84% 10.25% 7.31% 4.12% 2.38% 8.19% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 78.68 49.52 158.72 103.35 65.27 30.46 120.96 -24.94%
EPS 16.75 10.14 25.84 18.27 9.96 5.63 19.25 -8.86%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.70 2.64 2.52 2.50 2.42 2.37 2.35 9.70%
Adjusted Per Share Value based on latest NOSH - 194,969
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.17 16.48 52.78 34.37 21.71 10.14 40.23 -24.94%
EPS 5.57 3.37 8.59 6.08 3.31 1.87 6.40 -8.85%
DPS 0.00 0.00 1.66 0.00 0.00 0.00 1.66 -
NAPS 0.898 0.8784 0.838 0.8313 0.805 0.7887 0.7817 9.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.26 0.97 0.77 0.69 0.71 0.65 0.64 -
P/RPS 1.60 1.96 0.49 0.67 1.09 2.13 0.53 109.02%
P/EPS 7.52 9.57 2.98 3.78 7.13 11.55 3.33 72.21%
EY 13.30 10.44 33.56 26.48 14.03 8.66 30.07 -41.97%
DY 0.00 0.00 6.49 0.00 0.00 0.00 7.81 -
P/NAPS 0.47 0.37 0.31 0.28 0.29 0.27 0.27 44.75%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 15/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 -
Price 1.24 1.20 0.88 0.74 0.68 0.68 0.63 -
P/RPS 1.58 2.42 0.55 0.72 1.04 2.23 0.52 109.92%
P/EPS 7.40 11.84 3.41 4.05 6.83 12.08 3.27 72.45%
EY 13.51 8.44 29.36 24.69 14.65 8.28 30.55 -41.98%
DY 0.00 0.00 5.68 0.00 0.00 0.00 7.94 -
P/NAPS 0.46 0.45 0.35 0.30 0.28 0.29 0.27 42.69%

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