[MKH] QoQ TTM Result on 30-Jun-2002 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 16.83%
YoY- 214.06%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 205,708 192,403 202,413 192,934 180,502 151,537 114,341 47.97%
PBT 42,245 41,535 45,907 41,297 37,556 30,732 17,185 82.24%
Tax -13,722 -14,464 -16,096 -13,597 -13,847 -11,250 -7,384 51.21%
NP 28,523 27,071 29,811 27,700 23,709 19,482 9,801 103.96%
-
NP to SH 28,523 27,071 29,811 27,700 23,709 19,482 9,801 103.96%
-
Tax Rate 32.48% 34.82% 35.06% 32.92% 36.87% 36.61% 42.97% -
Total Cost 177,185 165,332 172,602 165,234 156,793 132,055 104,540 42.20%
-
Net Worth 331,384 258,050 284,822 285,023 285,039 284,876 275,500 13.11%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,702 3,702 3,702 3,325 3,325 3,325 3,325 7.42%
Div Payout % 12.98% 13.68% 12.42% 12.00% 14.02% 17.07% 33.93% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 331,384 258,050 284,822 285,023 285,039 284,876 275,500 13.11%
NOSH 138,076 129,025 94,940 95,007 95,013 94,958 95,000 28.33%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.87% 14.07% 14.73% 14.36% 13.14% 12.86% 8.57% -
ROE 8.61% 10.49% 10.47% 9.72% 8.32% 6.84% 3.56% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 148.98 149.12 213.20 203.07 189.98 159.58 120.36 15.29%
EPS 20.66 20.98 31.40 29.16 24.95 20.52 10.32 58.90%
DPS 2.68 2.87 3.90 3.50 3.50 3.50 3.50 -16.31%
NAPS 2.40 2.00 3.00 3.00 3.00 3.00 2.90 -11.86%
Adjusted Per Share Value based on latest NOSH - 95,007
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.07 32.80 34.51 32.89 30.77 25.84 19.49 47.99%
EPS 4.86 4.62 5.08 4.72 4.04 3.32 1.67 103.96%
DPS 0.63 0.63 0.63 0.57 0.57 0.57 0.57 6.90%
NAPS 0.565 0.4399 0.4856 0.4859 0.486 0.4857 0.4697 13.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.99 1.02 1.59 1.73 1.40 1.26 1.00 -
P/RPS 0.66 0.68 0.75 0.85 0.74 0.79 0.83 -14.18%
P/EPS 4.79 4.86 5.06 5.93 5.61 6.14 9.69 -37.50%
EY 20.87 20.57 19.75 16.85 17.82 16.28 10.32 59.98%
DY 2.71 2.81 2.45 2.02 2.50 2.78 3.50 -15.69%
P/NAPS 0.41 0.51 0.53 0.58 0.47 0.42 0.34 13.30%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 27/08/02 30/05/02 27/02/02 28/11/01 -
Price 1.04 1.03 1.17 1.79 1.59 1.40 1.28 -
P/RPS 0.70 0.69 0.55 0.88 0.84 0.88 1.06 -24.18%
P/EPS 5.03 4.91 3.73 6.14 6.37 6.82 12.41 -45.26%
EY 19.86 20.37 26.84 16.29 15.69 14.65 8.06 82.53%
DY 2.58 2.79 3.33 1.96 2.20 2.50 2.73 -3.70%
P/NAPS 0.43 0.52 0.39 0.60 0.53 0.47 0.44 -1.52%

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