[MKH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 69.93%
YoY- -16.24%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 201,571 127,334 59,456 235,994 164,793 114,748 52,442 145.98%
PBT 48,391 26,934 15,107 52,385 33,381 19,700 8,261 226.00%
Tax -12,757 -7,502 -4,118 -14,836 -11,284 -7,387 -2,581 191.01%
NP 35,634 19,432 10,989 37,549 22,097 12,313 5,680 241.30%
-
NP to SH 35,634 19,432 10,989 37,549 22,097 12,313 5,680 241.30%
-
Tax Rate 26.36% 27.85% 27.26% 28.32% 33.80% 37.50% 31.24% -
Total Cost 165,937 107,902 48,467 198,445 142,696 102,435 46,762 133.18%
-
Net Worth 487,602 472,142 462,591 458,479 413,465 403,928 398,185 14.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 9,754 - - - -
Div Payout % - - - 25.98% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 487,602 472,142 462,591 458,479 413,465 403,928 398,185 14.50%
NOSH 195,041 195,100 195,186 195,097 195,030 195,134 195,188 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.68% 15.26% 18.48% 15.91% 13.41% 10.73% 10.83% -
ROE 7.31% 4.12% 2.38% 8.19% 5.34% 3.05% 1.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 103.35 65.27 30.46 120.96 84.50 58.80 26.87 146.09%
EPS 18.27 9.96 5.63 19.25 11.33 6.31 2.91 241.47%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.50 2.42 2.37 2.35 2.12 2.07 2.04 14.56%
Adjusted Per Share Value based on latest NOSH - 195,220
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.86 22.02 10.28 40.82 28.50 19.85 9.07 145.97%
EPS 6.16 3.36 1.90 6.49 3.82 2.13 0.98 241.74%
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 0.8434 0.8166 0.8001 0.793 0.7151 0.6986 0.6887 14.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.71 0.65 0.64 0.74 1.02 1.16 -
P/RPS 0.67 1.09 2.13 0.53 0.88 1.73 4.32 -71.23%
P/EPS 3.78 7.13 11.55 3.33 6.53 16.16 39.86 -79.29%
EY 26.48 14.03 8.66 30.07 15.31 6.19 2.51 383.09%
DY 0.00 0.00 0.00 7.81 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.27 0.27 0.35 0.49 0.57 -37.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 23/02/05 -
Price 0.74 0.68 0.68 0.63 0.66 0.79 1.08 -
P/RPS 0.72 1.04 2.23 0.52 0.78 1.34 4.02 -68.32%
P/EPS 4.05 6.83 12.08 3.27 5.83 12.52 37.11 -77.25%
EY 24.69 14.65 8.28 30.55 17.17 7.99 2.69 340.15%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.27 0.31 0.38 0.53 -31.64%

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