[MKH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -77.58%
YoY- -48.46%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 342,016 217,182 126,151 51,737 289,217 217,450 157,940 67.30%
PBT 47,190 27,598 18,526 8,476 41,883 24,222 19,539 79.91%
Tax -9,502 -6,450 -3,961 -1,709 -10,948 -5,712 -4,920 55.02%
NP 37,688 21,148 14,565 6,767 30,935 18,510 14,619 87.90%
-
NP to SH 38,015 21,026 14,507 6,855 30,578 17,882 13,983 94.67%
-
Tax Rate 20.14% 23.37% 21.38% 20.16% 26.14% 23.58% 25.18% -
Total Cost 304,328 196,034 111,586 44,970 258,282 198,940 143,321 65.12%
-
Net Worth 666,670 695,577 688,288 680,689 610,992 666,664 664,252 0.24%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,227 - - - 12,027 - - -
Div Payout % 34.80% - - - 39.33% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 666,670 695,577 688,288 680,689 610,992 666,664 664,252 0.24%
NOSH 264,551 264,477 264,726 240,526 240,548 240,672 240,671 6.50%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.02% 9.74% 11.55% 13.08% 10.70% 8.51% 9.26% -
ROE 5.70% 3.02% 2.11% 1.01% 5.00% 2.68% 2.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 129.28 82.12 47.65 21.51 120.23 90.35 65.62 57.09%
EPS 13.06 7.95 5.48 2.85 11.56 7.43 5.81 71.51%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.52 2.63 2.60 2.83 2.54 2.77 2.76 -5.87%
Adjusted Per Share Value based on latest NOSH - 240,526
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.16 37.56 21.82 8.95 50.02 37.61 27.32 67.29%
EPS 6.58 3.64 2.51 1.19 5.29 3.09 2.42 94.68%
DPS 2.29 0.00 0.00 0.00 2.08 0.00 0.00 -
NAPS 1.1531 1.2031 1.1905 1.1773 1.0568 1.1531 1.1489 0.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.22 1.46 1.54 1.37 1.04 0.98 1.10 -
P/RPS 0.94 1.78 3.23 6.37 0.86 1.08 1.68 -32.07%
P/EPS 8.49 18.36 28.10 48.07 8.18 13.19 18.93 -41.37%
EY 11.78 5.45 3.56 2.08 12.22 7.58 5.28 70.65%
DY 4.10 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.48 0.56 0.59 0.48 0.41 0.35 0.40 12.91%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 29/11/10 30/08/10 26/05/10 -
Price 1.37 1.35 1.54 1.50 1.12 1.04 0.98 -
P/RPS 1.06 1.64 3.23 6.97 0.93 1.15 1.49 -20.29%
P/EPS 9.53 16.98 28.10 52.63 8.81 14.00 16.87 -31.63%
EY 10.49 5.89 3.56 1.90 11.35 7.14 5.93 46.21%
DY 3.65 0.00 0.00 0.00 4.46 0.00 0.00 -
P/NAPS 0.54 0.51 0.59 0.53 0.44 0.38 0.36 31.00%

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