[MKH] QoQ TTM Result on 30-Sep-2010 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 18.68%
YoY- -26.59%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 288,949 257,428 245,999 289,217 313,254 352,806 369,529 -15.16%
PBT 45,259 40,870 31,772 41,883 36,237 52,077 61,262 -18.32%
Tax -11,686 -9,989 -7,700 -10,948 -9,410 -14,145 -16,369 -20.17%
NP 33,573 30,881 24,072 30,935 26,827 37,932 44,893 -17.65%
-
NP to SH 33,722 31,102 24,132 30,578 25,766 36,297 43,475 -15.61%
-
Tax Rate 25.82% 24.44% 24.24% 26.14% 25.97% 27.16% 26.72% -
Total Cost 255,376 226,547 221,927 258,282 286,427 314,874 324,636 -14.82%
-
Net Worth 529,999 529,550 481,052 480,724 481,358 487,142 457,865 10.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,018 12,018 12,018 12,018 11,449 11,449 11,449 3.29%
Div Payout % 35.64% 38.64% 49.80% 39.30% 44.44% 31.54% 26.34% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 529,999 529,550 481,052 480,724 481,358 487,142 457,865 10.27%
NOSH 264,999 264,775 240,526 240,362 240,679 243,571 228,932 10.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.62% 12.00% 9.79% 10.70% 8.56% 10.75% 12.15% -
ROE 6.36% 5.87% 5.02% 6.36% 5.35% 7.45% 9.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 109.04 97.23 102.28 120.33 130.15 144.85 161.41 -23.06%
EPS 12.73 11.75 10.03 12.72 10.71 14.90 18.99 -23.46%
DPS 4.54 4.54 5.00 5.00 4.76 4.70 5.00 -6.24%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 240,362
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.26 43.89 41.94 49.31 53.41 60.15 63.00 -15.16%
EPS 5.75 5.30 4.11 5.21 4.39 6.19 7.41 -15.59%
DPS 2.05 2.05 2.05 2.05 1.95 1.95 1.95 3.39%
NAPS 0.9036 0.9028 0.8201 0.8196 0.8207 0.8305 0.7806 10.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.46 1.54 1.37 1.04 0.98 1.10 1.14 -
P/RPS 1.34 1.58 1.34 0.86 0.75 0.76 0.71 52.89%
P/EPS 11.47 13.11 13.65 8.18 9.15 7.38 6.00 54.21%
EY 8.72 7.63 7.32 12.23 10.92 13.55 16.66 -35.12%
DY 3.11 2.95 3.65 4.81 4.85 4.27 4.39 -20.58%
P/NAPS 0.73 0.77 0.69 0.52 0.49 0.55 0.57 17.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 30/08/10 26/05/10 25/02/10 -
Price 1.35 1.54 1.50 1.12 1.04 0.98 1.08 -
P/RPS 1.24 1.58 1.47 0.93 0.80 0.68 0.67 50.91%
P/EPS 10.61 13.11 14.95 8.80 9.71 6.58 5.69 51.66%
EY 9.43 7.63 6.69 11.36 10.29 15.21 17.58 -34.05%
DY 3.36 2.95 3.33 4.46 4.57 4.80 4.63 -19.29%
P/NAPS 0.68 0.77 0.75 0.56 0.52 0.49 0.54 16.66%

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