[MKH] QoQ Quarter Result on 30-Sep-2005 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 57.93%
YoY- 21.29%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 74,237 67,878 59,456 71,201 50,045 62,306 52,442 26.15%
PBT 21,457 11,827 15,107 19,004 13,681 11,439 8,261 89.28%
Tax -5,255 -3,384 -4,118 -3,552 -3,897 -4,806 -2,581 60.85%
NP 16,202 8,443 10,989 15,452 9,784 6,633 5,680 101.51%
-
NP to SH 16,202 8,443 10,989 15,452 9,784 6,633 5,680 101.51%
-
Tax Rate 24.49% 28.61% 27.26% 18.69% 28.48% 42.01% 31.24% -
Total Cost 58,035 59,435 48,467 55,749 40,261 55,673 46,762 15.53%
-
Net Worth 487,424 471,872 462,591 390,441 413,188 403,832 398,185 14.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 487,424 471,872 462,591 390,441 413,188 403,832 398,185 14.47%
NOSH 194,969 194,988 195,186 195,220 194,900 195,088 195,188 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.82% 12.44% 18.48% 21.70% 19.55% 10.65% 10.83% -
ROE 3.32% 1.79% 2.38% 3.96% 2.37% 1.64% 1.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.08 34.81 30.46 36.47 25.68 31.94 26.87 26.24%
EPS 8.31 4.33 5.63 7.92 5.02 3.40 2.91 101.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.42 2.37 2.00 2.12 2.07 2.04 14.56%
Adjusted Per Share Value based on latest NOSH - 195,220
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.84 11.74 10.28 12.31 8.66 10.78 9.07 26.15%
EPS 2.80 1.46 1.90 2.67 1.69 1.15 0.98 101.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8431 0.8162 0.8001 0.6753 0.7147 0.6985 0.6887 14.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.71 0.65 0.64 0.74 1.02 1.16 -
P/RPS 1.81 2.04 2.13 1.75 2.88 3.19 4.32 -44.09%
P/EPS 8.30 16.40 11.55 8.09 14.74 30.00 39.86 -64.96%
EY 12.04 6.10 8.66 12.37 6.78 3.33 2.51 185.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.27 0.32 0.35 0.49 0.57 -37.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 23/02/05 -
Price 0.74 0.68 0.68 0.63 0.66 0.79 1.08 -
P/RPS 1.94 1.95 2.23 1.73 2.57 2.47 4.02 -38.55%
P/EPS 8.90 15.70 12.08 7.96 13.15 23.24 37.11 -61.49%
EY 11.23 6.37 8.28 12.56 7.61 4.30 2.69 159.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.32 0.31 0.38 0.53 -31.64%

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