[MKH] QoQ Cumulative Quarter Result on 31-Dec-2002 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -74.25%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 286,869 183,452 114,308 43,273 202,413 149,765 111,013 88.20%
PBT 56,683 46,303 22,784 10,613 45,907 34,225 26,446 66.16%
Tax -19,720 -13,713 -6,491 -2,936 -16,095 -10,477 -8,864 70.33%
NP 36,963 32,590 16,293 7,677 29,812 23,748 17,582 64.03%
-
NP to SH 36,963 32,590 16,293 7,677 29,812 23,748 17,582 64.03%
-
Tax Rate 34.79% 29.62% 28.49% 27.66% 35.06% 30.61% 33.52% -
Total Cost 249,906 150,862 98,015 35,596 172,601 126,017 93,431 92.57%
-
Net Worth 350,772 349,427 331,102 303,209 299,284 299,224 293,508 12.60%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,842 2,784 2,759 - 3,705 - - -
Div Payout % 21.22% 8.54% 16.93% - 12.43% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 350,772 349,427 331,102 303,209 299,284 299,224 293,508 12.60%
NOSH 142,590 139,214 137,959 129,025 95,011 94,992 94,986 31.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.88% 17.76% 14.25% 17.74% 14.73% 15.86% 15.84% -
ROE 10.54% 9.33% 4.92% 2.53% 9.96% 7.94% 5.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 201.18 131.78 82.86 33.54 213.04 157.66 116.87 43.58%
EPS 19.14 23.41 11.81 5.95 24.61 25.00 18.51 2.25%
DPS 5.50 2.00 2.00 0.00 3.90 0.00 0.00 -
NAPS 2.46 2.51 2.40 2.35 3.15 3.15 3.09 -14.08%
Adjusted Per Share Value based on latest NOSH - 129,025
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.91 31.28 19.49 7.38 34.51 25.53 18.93 88.18%
EPS 6.30 5.56 2.78 1.31 5.08 4.05 3.00 63.91%
DPS 1.34 0.47 0.47 0.00 0.63 0.00 0.00 -
NAPS 0.598 0.5957 0.5645 0.5169 0.5102 0.5101 0.5004 12.60%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.21 1.00 0.99 1.02 1.59 1.73 1.40 -
P/RPS 0.60 0.76 1.19 3.04 0.75 1.10 1.20 -36.97%
P/EPS 4.67 4.27 8.38 17.14 5.07 6.92 7.56 -27.44%
EY 21.42 23.41 11.93 5.83 19.73 14.45 13.22 37.91%
DY 4.55 2.00 2.02 0.00 2.45 0.00 0.00 -
P/NAPS 0.49 0.40 0.41 0.43 0.50 0.55 0.45 5.83%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 27/08/02 30/05/02 -
Price 1.51 1.16 1.04 1.03 1.17 1.79 1.59 -
P/RPS 0.75 0.88 1.26 3.07 0.55 1.14 1.36 -32.72%
P/EPS 5.83 4.96 8.81 17.31 3.73 7.16 8.59 -22.75%
EY 17.17 20.18 11.36 5.78 26.82 13.97 11.64 29.55%
DY 3.64 1.72 1.92 0.00 3.33 0.00 0.00 -
P/NAPS 0.61 0.46 0.43 0.44 0.37 0.57 0.51 12.66%

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