[MKH] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -55.42%
YoY- -33.76%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 71,201 50,045 62,306 52,442 62,261 74,796 72,639 -1.32%
PBT 19,004 13,681 11,439 8,261 13,219 21,993 12,795 30.14%
Tax -3,552 -3,897 -4,806 -2,581 -479 -6,326 -4,948 -19.81%
NP 15,452 9,784 6,633 5,680 12,740 15,667 7,847 57.03%
-
NP to SH 15,452 9,784 6,633 5,680 12,740 15,667 7,847 57.03%
-
Tax Rate 18.69% 28.48% 42.01% 31.24% 3.62% 28.76% 38.67% -
Total Cost 55,749 40,261 55,673 46,762 49,521 59,129 64,792 -9.52%
-
Net Worth 390,441 413,188 403,832 398,185 396,364 382,228 366,966 4.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 7,771 - - -
Div Payout % - - - - 61.00% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 390,441 413,188 403,832 398,185 396,364 382,228 366,966 4.21%
NOSH 195,220 194,900 195,088 195,188 194,296 145,333 145,046 21.88%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.70% 19.55% 10.65% 10.83% 20.46% 20.95% 10.80% -
ROE 3.96% 2.37% 1.64% 1.43% 3.21% 4.10% 2.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.47 25.68 31.94 26.87 32.04 51.46 50.08 -19.04%
EPS 7.92 5.02 3.40 2.91 6.55 10.78 5.41 28.89%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.00 2.12 2.07 2.04 2.04 2.63 2.53 -14.49%
Adjusted Per Share Value based on latest NOSH - 195,188
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.14 8.53 10.62 8.94 10.61 12.75 12.38 -1.29%
EPS 2.63 1.67 1.13 0.97 2.17 2.67 1.34 56.69%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.6657 0.7044 0.6885 0.6789 0.6758 0.6517 0.6256 4.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.74 1.02 1.16 1.06 1.59 1.98 -
P/RPS 1.75 2.88 3.19 4.32 3.31 3.09 3.95 -41.85%
P/EPS 8.09 14.74 30.00 39.86 16.17 14.75 36.60 -63.40%
EY 12.37 6.78 3.33 2.51 6.19 6.78 2.73 173.57%
DY 0.00 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.32 0.35 0.49 0.57 0.52 0.60 0.78 -44.75%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 23/02/05 24/11/04 24/08/04 26/05/04 -
Price 0.63 0.66 0.79 1.08 1.13 1.13 1.44 -
P/RPS 1.73 2.57 2.47 4.02 3.53 2.20 2.88 -28.78%
P/EPS 7.96 13.15 23.24 37.11 17.23 10.48 26.62 -55.25%
EY 12.56 7.61 4.30 2.69 5.80 9.54 3.76 123.29%
DY 0.00 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 0.32 0.31 0.38 0.53 0.55 0.43 0.57 -31.92%

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