[MKH] QoQ Quarter Result on 31-Mar-2004 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -8.49%
YoY- -8.93%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 52,442 62,261 74,796 72,639 67,147 103,417 69,144 -16.76%
PBT 8,261 13,219 21,993 12,795 12,222 10,380 23,519 -50.05%
Tax -2,581 -479 -6,326 -4,948 -3,647 -6,007 -7,222 -49.48%
NP 5,680 12,740 15,667 7,847 8,575 4,373 16,297 -50.31%
-
NP to SH 5,680 12,740 15,667 7,847 8,575 4,373 16,297 -50.31%
-
Tax Rate 31.24% 3.62% 28.76% 38.67% 29.84% 57.87% 30.71% -
Total Cost 46,762 49,521 59,129 64,792 58,572 99,044 52,847 -7.79%
-
Net Worth 398,185 396,364 382,228 366,966 363,568 285,552 349,320 9.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 7,771 - - - 4,997 - -
Div Payout % - 61.00% - - - 114.27% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 398,185 396,364 382,228 366,966 363,568 285,552 349,320 9.07%
NOSH 195,188 194,296 145,333 145,046 144,847 142,776 139,171 25.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.83% 20.46% 20.95% 10.80% 12.77% 4.23% 23.57% -
ROE 1.43% 3.21% 4.10% 2.14% 2.36% 1.53% 4.67% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.87 32.04 51.46 50.08 46.36 72.43 49.68 -33.49%
EPS 2.91 6.55 10.78 5.41 5.92 2.27 11.71 -60.30%
DPS 0.00 4.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.04 2.04 2.63 2.53 2.51 2.00 2.51 -12.85%
Adjusted Per Share Value based on latest NOSH - 145,046
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.94 10.61 12.75 12.38 11.45 17.63 11.79 -16.77%
EPS 0.97 2.17 2.67 1.34 1.46 0.75 2.78 -50.27%
DPS 0.00 1.33 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.6789 0.6758 0.6517 0.6256 0.6198 0.4868 0.5956 9.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.16 1.06 1.59 1.98 1.61 1.21 1.00 -
P/RPS 4.32 3.31 3.09 3.95 3.47 1.67 2.01 66.15%
P/EPS 39.86 16.17 14.75 36.60 27.20 39.51 8.54 177.98%
EY 2.51 6.19 6.78 2.73 3.68 2.53 11.71 -64.01%
DY 0.00 3.77 0.00 0.00 0.00 2.89 0.00 -
P/NAPS 0.57 0.52 0.60 0.78 0.64 0.61 0.40 26.49%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 21/11/03 28/08/03 -
Price 1.08 1.13 1.13 1.44 1.98 1.51 1.16 -
P/RPS 4.02 3.53 2.20 2.88 4.27 2.08 2.33 43.61%
P/EPS 37.11 17.23 10.48 26.62 33.45 49.30 9.91 140.18%
EY 2.69 5.80 9.54 3.76 2.99 2.03 10.09 -58.41%
DY 0.00 3.54 0.00 0.00 0.00 2.32 0.00 -
P/NAPS 0.53 0.55 0.43 0.57 0.79 0.76 0.46 9.85%

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