[MKH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -77.74%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 370,159 274,355 175,293 95,585 345,954 227,894 149,773 82.69%
PBT 57,743 45,728 25,205 15,068 70,996 39,274 22,857 85.38%
Tax -15,013 -11,315 -5,788 -3,601 -19,559 -8,218 -5,423 97.03%
NP 42,730 34,413 19,417 11,467 51,437 31,056 17,434 81.68%
-
NP to SH 41,655 33,771 19,341 11,481 51,587 31,124 17,451 78.51%
-
Tax Rate 26.00% 24.74% 22.96% 23.90% 27.55% 20.92% 23.73% -
Total Cost 327,429 239,942 155,876 84,118 294,517 196,838 132,339 82.82%
-
Net Worth 620,811 458,208 634,769 625,611 612,220 594,452 574,223 5.33%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,454 - - - 11,337 - - -
Div Payout % 27.50% - - - 21.98% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 620,811 458,208 634,769 625,611 612,220 594,452 574,223 5.33%
NOSH 229,081 229,104 229,158 229,161 226,748 226,027 224,305 1.41%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.54% 12.54% 11.08% 12.00% 14.87% 13.63% 11.64% -
ROE 6.71% 7.37% 3.05% 1.84% 8.43% 5.24% 3.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 161.58 119.75 76.49 41.71 152.57 100.83 66.77 80.15%
EPS 17.32 14.04 8.44 5.01 22.75 13.77 7.78 70.41%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.71 2.00 2.77 2.73 2.70 2.63 2.56 3.86%
Adjusted Per Share Value based on latest NOSH - 229,161
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.11 46.77 29.89 16.30 58.98 38.85 25.53 82.72%
EPS 7.10 5.76 3.30 1.96 8.80 5.31 2.98 78.29%
DPS 1.95 0.00 0.00 0.00 1.93 0.00 0.00 -
NAPS 1.0584 0.7812 1.0822 1.0666 1.0438 1.0135 0.979 5.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 0.83 0.68 0.67 0.88 0.94 1.13 -
P/RPS 0.64 0.69 0.89 1.61 0.58 0.93 1.69 -47.62%
P/EPS 5.66 5.63 8.06 13.37 3.87 6.83 14.52 -46.60%
EY 17.65 17.76 12.41 7.48 25.85 14.65 6.88 87.29%
DY 4.85 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.38 0.42 0.25 0.25 0.33 0.36 0.44 -9.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 26/05/09 26/02/09 28/11/08 28/08/08 29/05/08 -
Price 1.18 1.00 0.81 0.70 0.69 0.91 1.12 -
P/RPS 0.73 0.84 1.06 1.68 0.45 0.90 1.68 -42.60%
P/EPS 6.49 6.78 9.60 13.97 3.03 6.61 14.40 -41.18%
EY 15.41 14.74 10.42 7.16 32.97 15.13 6.95 69.95%
DY 4.24 0.00 0.00 0.00 7.25 0.00 0.00 -
P/NAPS 0.44 0.50 0.29 0.26 0.26 0.35 0.44 0.00%

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