[MKH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 116.78%
YoY- -25.02%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 59,456 235,994 164,793 114,748 52,442 276,843 214,582 -57.39%
PBT 15,107 52,385 33,381 19,700 8,261 60,229 47,010 -52.98%
Tax -4,118 -14,836 -11,284 -7,387 -2,581 -15,400 -14,921 -57.51%
NP 10,989 37,549 22,097 12,313 5,680 44,829 32,089 -50.95%
-
NP to SH 10,989 37,549 22,097 12,313 5,680 44,829 32,089 -50.95%
-
Tax Rate 27.26% 28.32% 33.80% 37.50% 31.24% 25.57% 31.74% -
Total Cost 48,467 198,445 142,696 102,435 46,762 232,014 182,493 -58.58%
-
Net Worth 462,591 458,479 413,465 403,928 398,185 396,630 382,046 13.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 9,754 - - - 7,777 - -
Div Payout % - 25.98% - - - 17.35% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 462,591 458,479 413,465 403,928 398,185 396,630 382,046 13.56%
NOSH 195,186 195,097 195,030 195,134 195,188 194,426 145,264 21.70%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.48% 15.91% 13.41% 10.73% 10.83% 16.19% 14.95% -
ROE 2.38% 8.19% 5.34% 3.05% 1.43% 11.30% 8.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.46 120.96 84.50 58.80 26.87 142.39 147.72 -64.99%
EPS 5.63 19.25 11.33 6.31 2.91 23.06 22.09 -59.70%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.37 2.35 2.12 2.07 2.04 2.04 2.63 -6.68%
Adjusted Per Share Value based on latest NOSH - 195,088
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.28 40.82 28.50 19.85 9.07 47.88 37.11 -57.40%
EPS 1.90 6.49 3.82 2.13 0.98 7.75 5.55 -50.96%
DPS 0.00 1.69 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.8001 0.793 0.7151 0.6986 0.6887 0.686 0.6608 13.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.64 0.74 1.02 1.16 1.06 1.59 -
P/RPS 2.13 0.53 0.88 1.73 4.32 0.74 1.08 57.07%
P/EPS 11.55 3.33 6.53 16.16 39.86 4.60 7.20 36.91%
EY 8.66 30.07 15.31 6.19 2.51 21.75 13.89 -26.95%
DY 0.00 7.81 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.27 0.27 0.35 0.49 0.57 0.52 0.60 -41.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 30/05/05 23/02/05 24/11/04 24/08/04 -
Price 0.68 0.63 0.66 0.79 1.08 1.13 1.13 -
P/RPS 2.23 0.52 0.78 1.34 4.02 0.79 0.76 104.55%
P/EPS 12.08 3.27 5.83 12.52 37.11 4.90 5.12 76.95%
EY 8.28 30.55 17.17 7.99 2.69 20.40 19.55 -43.51%
DY 0.00 7.94 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 0.29 0.27 0.31 0.38 0.53 0.55 0.43 -23.04%

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