[MKH] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 68.71%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,767 59,510 62,985 94,955 95,804 99,062 79,708 -6.75%
PBT 17,661 4,683 952 18,587 12,015 20,523 10,137 44.74%
Tax -5,236 -792 37 -4,957 -3,698 -5,527 -2,187 78.86%
NP 12,425 3,891 989 13,630 8,317 14,996 7,950 34.63%
-
NP to SH 12,696 3,899 682 13,301 7,884 14,430 7,860 37.62%
-
Tax Rate 29.65% 16.91% -3.89% 26.67% 30.78% 26.93% 21.57% -
Total Cost 59,342 55,619 61,996 81,325 87,487 84,066 71,758 -11.88%
-
Net Worth 480,724 666,680 672,257 663,905 457,984 458,063 634,757 -16.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,018 - - - 11,449 - - -
Div Payout % 94.66% - - - 145.23% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 480,724 666,680 672,257 663,905 457,984 458,063 634,757 -16.90%
NOSH 240,362 240,679 243,571 228,932 228,992 229,031 229,154 3.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.31% 6.54% 1.57% 14.35% 8.68% 15.14% 9.97% -
ROE 2.64% 0.58% 0.10% 2.00% 1.72% 3.15% 1.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.86 24.73 25.86 41.48 41.84 43.25 34.78 -9.65%
EPS 4.80 1.62 0.28 5.81 3.28 6.00 3.43 25.08%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.77 2.76 2.90 2.00 2.00 2.77 -19.50%
Adjusted Per Share Value based on latest NOSH - 228,932
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.41 10.29 10.89 16.42 16.57 17.13 13.79 -6.78%
EPS 2.20 0.67 0.12 2.30 1.36 2.50 1.36 37.76%
DPS 2.08 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 0.8315 1.1531 1.1627 1.1483 0.7921 0.7923 1.0979 -16.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.04 0.98 1.10 1.14 1.03 0.83 0.68 -
P/RPS 3.48 3.96 4.25 2.75 2.46 1.92 1.95 47.07%
P/EPS 19.69 60.49 392.86 19.62 29.92 13.17 19.83 -0.47%
EY 5.08 1.65 0.25 5.10 3.34 7.59 5.04 0.52%
DY 4.81 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.52 0.35 0.40 0.39 0.52 0.42 0.25 62.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 26/05/09 -
Price 1.12 1.04 0.98 1.08 1.18 1.00 0.81 -
P/RPS 3.75 4.21 3.79 2.60 2.82 2.31 2.33 37.29%
P/EPS 21.20 64.20 350.00 18.59 34.27 15.87 23.62 -6.94%
EY 4.72 1.56 0.29 5.38 2.92 6.30 4.23 7.57%
DY 4.46 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.56 0.38 0.36 0.37 0.59 0.50 0.29 55.00%

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