[MKH] QoQ Quarter Result on 30-Jun-2011 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- -14.81%
YoY- 67.2%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 115,453 121,621 124,834 91,031 74,414 51,737 71,767 37.25%
PBT 19,627 21,663 19,592 9,072 10,050 8,476 17,661 7.28%
Tax -4,364 -5,521 -3,052 -2,489 -2,252 -1,709 -5,236 -11.42%
NP 15,263 16,142 16,540 6,583 7,798 6,767 12,425 14.68%
-
NP to SH 15,915 16,527 16,989 6,519 7,652 6,855 12,696 16.24%
-
Tax Rate 22.23% 25.49% 15.58% 27.44% 22.41% 20.16% 29.65% -
Total Cost 100,190 105,479 108,294 84,448 66,616 44,970 59,342 41.74%
-
Net Worth 814,661 748,342 529,282 696,950 688,415 680,689 480,724 42.09%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 13,232 - - - 12,018 -
Div Payout % - - 77.89% - - - 94.66% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 814,661 748,342 529,282 696,950 688,415 680,689 480,724 42.09%
NOSH 290,950 264,432 264,641 264,999 264,775 240,526 240,362 13.56%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.22% 13.27% 13.25% 7.23% 10.48% 13.08% 17.31% -
ROE 1.95% 2.21% 3.21% 0.94% 1.11% 1.01% 2.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 39.68 45.99 47.17 34.35 28.10 21.51 29.86 20.84%
EPS 5.47 6.25 5.84 2.46 2.89 2.85 4.80 9.09%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.80 2.83 2.00 2.63 2.60 2.83 2.00 25.12%
Adjusted Per Share Value based on latest NOSH - 264,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.97 21.04 21.59 15.74 12.87 8.95 12.41 37.28%
EPS 2.75 2.86 2.94 1.13 1.32 1.19 2.20 16.02%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.08 -
NAPS 1.409 1.2943 0.9154 1.2054 1.1907 1.1773 0.8315 42.08%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.74 1.49 1.22 1.46 1.54 1.37 1.04 -
P/RPS 4.38 3.24 2.59 4.25 5.48 6.37 3.48 16.55%
P/EPS 31.81 23.84 19.00 59.35 53.29 48.07 19.69 37.64%
EY 3.14 4.19 5.26 1.68 1.88 2.08 5.08 -27.41%
DY 0.00 0.00 4.10 0.00 0.00 0.00 4.81 -
P/NAPS 0.62 0.53 0.61 0.56 0.59 0.48 0.52 12.42%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 28/02/11 29/11/10 -
Price 2.08 1.81 1.37 1.35 1.54 1.50 1.12 -
P/RPS 5.24 3.94 2.90 3.93 5.48 6.97 3.75 24.96%
P/EPS 38.03 28.96 21.34 54.88 53.29 52.63 21.20 47.58%
EY 2.63 3.45 4.69 1.82 1.88 1.90 4.72 -32.26%
DY 0.00 0.00 3.65 0.00 0.00 0.00 4.46 -
P/NAPS 0.74 0.64 0.69 0.51 0.59 0.53 0.56 20.39%

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