[MKH] QoQ TTM Result on 31-Dec-2006 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 17.41%
YoY- 38.23%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 307,791 312,944 335,887 346,926 309,736 272,772 248,580 15.29%
PBT 78,391 76,172 89,976 84,964 73,545 67,395 59,619 20.00%
Tax -17,571 -22,413 -26,121 -25,720 -23,084 -16,309 -14,951 11.35%
NP 60,820 53,759 63,855 59,244 50,461 51,086 44,668 22.82%
-
NP to SH 60,820 53,665 63,710 59,244 50,461 51,086 44,668 22.82%
-
Tax Rate 22.41% 29.42% 29.03% 30.27% 31.39% 24.20% 25.08% -
Total Cost 246,971 259,185 272,032 287,682 259,275 221,686 203,912 13.61%
-
Net Worth 390,873 531,329 526,358 515,214 390,152 487,424 471,872 -11.78%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,771 9,753 9,753 9,753 9,753 - - -
Div Payout % 16.07% 18.18% 15.31% 16.46% 19.33% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 390,873 531,329 526,358 515,214 390,152 487,424 471,872 -11.78%
NOSH 195,436 195,341 194,947 195,156 195,076 194,969 194,988 0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.76% 17.18% 19.01% 17.08% 16.29% 18.73% 17.97% -
ROE 15.56% 10.10% 12.10% 11.50% 12.93% 10.48% 9.47% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 157.49 160.20 172.30 177.77 158.78 139.90 127.48 15.12%
EPS 31.12 27.47 32.68 30.36 25.87 26.20 22.91 22.62%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.72 2.70 2.64 2.00 2.50 2.42 -11.92%
Adjusted Per Share Value based on latest NOSH - 195,156
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.24 54.13 58.10 60.00 53.57 47.18 42.99 15.30%
EPS 10.52 9.28 11.02 10.25 8.73 8.84 7.73 22.78%
DPS 1.69 1.69 1.69 1.69 1.69 0.00 0.00 -
NAPS 0.6761 0.919 0.9104 0.8911 0.6748 0.8431 0.8162 -11.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.41 1.26 0.97 0.77 0.69 0.71 -
P/RPS 0.83 0.88 0.73 0.55 0.48 0.49 0.56 29.96%
P/EPS 4.18 5.13 3.86 3.20 2.98 2.63 3.10 22.02%
EY 23.94 19.48 25.94 31.30 33.59 37.97 32.26 -18.01%
DY 3.85 3.55 3.97 5.15 6.49 0.00 0.00 -
P/NAPS 0.65 0.52 0.47 0.37 0.39 0.28 0.29 71.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 28/05/07 15/02/07 29/11/06 29/08/06 30/05/06 -
Price 1.16 1.35 1.24 1.20 0.88 0.74 0.68 -
P/RPS 0.74 0.84 0.72 0.68 0.55 0.53 0.53 24.89%
P/EPS 3.73 4.91 3.79 3.95 3.40 2.82 2.97 16.38%
EY 26.83 20.35 26.36 25.30 29.39 35.41 33.69 -14.07%
DY 4.31 3.70 4.03 4.17 5.68 0.00 0.00 -
P/NAPS 0.58 0.50 0.46 0.45 0.44 0.30 0.28 62.42%

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