[MKH] QoQ Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -76.8%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 276,843 214,582 139,786 67,147 286,869 183,452 114,308 80.05%
PBT 60,229 47,010 25,017 12,222 56,683 46,303 22,784 90.84%
Tax -15,400 -14,921 -8,595 -3,647 -19,720 -13,713 -6,491 77.60%
NP 44,829 32,089 16,422 8,575 36,963 32,590 16,293 95.99%
-
NP to SH 44,829 32,089 16,422 8,575 36,963 32,590 16,293 95.99%
-
Tax Rate 25.57% 31.74% 34.36% 29.84% 34.79% 29.62% 28.49% -
Total Cost 232,014 182,493 123,364 58,572 249,906 150,862 98,015 77.33%
-
Net Worth 396,630 382,046 367,353 363,568 350,772 349,427 331,102 12.75%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,777 - - - 7,842 2,784 2,759 99.16%
Div Payout % 17.35% - - - 21.22% 8.54% 16.93% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 396,630 382,046 367,353 363,568 350,772 349,427 331,102 12.75%
NOSH 194,426 145,264 145,198 144,847 142,590 139,214 137,959 25.62%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.19% 14.95% 11.75% 12.77% 12.88% 17.76% 14.25% -
ROE 11.30% 8.40% 4.47% 2.36% 10.54% 9.33% 4.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 142.39 147.72 96.27 46.36 201.18 131.78 82.86 43.32%
EPS 23.06 22.09 11.31 5.92 19.14 23.41 11.81 56.03%
DPS 4.00 0.00 0.00 0.00 5.50 2.00 2.00 58.53%
NAPS 2.04 2.63 2.53 2.51 2.46 2.51 2.40 -10.24%
Adjusted Per Share Value based on latest NOSH - 144,847
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 47.20 36.58 23.83 11.45 48.91 31.28 19.49 80.04%
EPS 7.64 5.47 2.80 1.46 6.30 5.56 2.78 95.83%
DPS 1.33 0.00 0.00 0.00 1.34 0.47 0.47 99.68%
NAPS 0.6762 0.6513 0.6263 0.6198 0.598 0.5957 0.5645 12.75%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.06 1.59 1.98 1.61 1.21 1.00 0.99 -
P/RPS 0.74 1.08 2.06 3.47 0.60 0.76 1.19 -27.08%
P/EPS 4.60 7.20 17.51 27.20 4.67 4.27 8.38 -32.88%
EY 21.75 13.89 5.71 3.68 21.42 23.41 11.93 49.07%
DY 3.77 0.00 0.00 0.00 4.55 2.00 2.02 51.41%
P/NAPS 0.52 0.60 0.78 0.64 0.49 0.40 0.41 17.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 28/08/03 29/05/03 -
Price 1.13 1.13 1.44 1.98 1.51 1.16 1.04 -
P/RPS 0.79 0.76 1.50 4.27 0.75 0.88 1.26 -26.68%
P/EPS 4.90 5.12 12.73 33.45 5.83 4.96 8.81 -32.29%
EY 20.40 19.55 7.85 2.99 17.17 20.18 11.36 47.58%
DY 3.54 0.00 0.00 0.00 3.64 1.72 1.92 50.19%
P/NAPS 0.55 0.43 0.57 0.79 0.61 0.46 0.43 17.77%

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