[MKH] QoQ Quarter Result on 30-Jun-2003 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 89.15%
YoY- 164.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 72,639 67,147 103,417 69,144 71,035 43,273 52,648 23.91%
PBT 12,795 12,222 10,380 23,519 12,171 10,613 11,682 6.24%
Tax -4,948 -3,647 -6,007 -7,222 -3,555 -2,936 -5,618 -8.11%
NP 7,847 8,575 4,373 16,297 8,616 7,677 6,064 18.73%
-
NP to SH 7,847 8,575 4,373 16,297 8,616 7,677 6,064 18.73%
-
Tax Rate 38.67% 29.84% 57.87% 30.71% 29.21% 27.66% 48.09% -
Total Cost 64,792 58,572 99,044 52,847 62,419 35,596 46,584 24.57%
-
Net Worth 366,966 363,568 285,552 349,320 331,384 303,209 284,822 18.38%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 4,997 - 2,761 - 3,702 -
Div Payout % - - 114.27% - 32.05% - 61.06% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 366,966 363,568 285,552 349,320 331,384 303,209 284,822 18.38%
NOSH 145,046 144,847 142,776 139,171 138,076 129,025 94,940 32.61%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.80% 12.77% 4.23% 23.57% 12.13% 17.74% 11.52% -
ROE 2.14% 2.36% 1.53% 4.67% 2.60% 2.53% 2.13% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 50.08 46.36 72.43 49.68 51.45 33.54 55.45 -6.55%
EPS 5.41 5.92 2.27 11.71 6.24 5.95 5.01 5.24%
DPS 0.00 0.00 3.50 0.00 2.00 0.00 3.90 -
NAPS 2.53 2.51 2.00 2.51 2.40 2.35 3.00 -10.72%
Adjusted Per Share Value based on latest NOSH - 139,171
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.38 11.45 17.63 11.79 12.11 7.38 8.98 23.84%
EPS 1.34 1.46 0.75 2.78 1.47 1.31 1.03 19.15%
DPS 0.00 0.00 0.85 0.00 0.47 0.00 0.63 -
NAPS 0.6256 0.6198 0.4868 0.5956 0.565 0.5169 0.4856 18.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.98 1.61 1.21 1.00 0.99 1.02 1.59 -
P/RPS 3.95 3.47 1.67 2.01 1.92 3.04 2.87 23.70%
P/EPS 36.60 27.20 39.51 8.54 15.87 17.14 24.89 29.28%
EY 2.73 3.68 2.53 11.71 6.30 5.83 4.02 -22.72%
DY 0.00 0.00 2.89 0.00 2.02 0.00 2.45 -
P/NAPS 0.78 0.64 0.61 0.40 0.41 0.43 0.53 29.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.44 1.98 1.51 1.16 1.04 1.03 1.17 -
P/RPS 2.88 4.27 2.08 2.33 2.02 3.07 2.11 23.02%
P/EPS 26.62 33.45 49.30 9.91 16.67 17.31 18.32 28.25%
EY 3.76 2.99 2.03 10.09 6.00 5.78 5.46 -21.99%
DY 0.00 0.00 2.32 0.00 1.92 0.00 3.33 -
P/NAPS 0.57 0.79 0.76 0.46 0.43 0.44 0.39 28.75%

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