[MKH] QoQ TTM Result on 31-Dec-2008 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 1.92%
YoY- 2.01%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 370,159 392,415 371,474 367,772 345,954 330,906 304,079 13.99%
PBT 57,743 77,450 73,344 72,393 70,996 66,647 57,883 -0.16%
Tax -15,013 -22,656 -19,924 -19,982 -19,559 -13,703 -12,455 13.24%
NP 42,730 54,794 53,420 52,411 51,437 52,944 45,428 -3.99%
-
NP to SH 41,655 54,234 53,477 52,575 51,587 53,106 45,590 -5.83%
-
Tax Rate 26.00% 29.25% 27.17% 27.60% 27.55% 20.56% 21.52% -
Total Cost 327,429 337,621 318,054 315,361 294,517 277,962 258,651 17.00%
-
Net Worth 457,984 458,063 458,309 625,611 453,675 594,380 574,596 -14.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,449 11,341 11,341 11,341 11,341 9,771 9,771 11.13%
Div Payout % 27.49% 20.91% 21.21% 21.57% 21.99% 18.40% 21.43% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 457,984 458,063 458,309 625,611 453,675 594,380 574,596 -14.02%
NOSH 228,992 229,031 229,154 229,161 226,837 225,999 224,451 1.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.54% 13.96% 14.38% 14.25% 14.87% 16.00% 14.94% -
ROE 9.10% 11.84% 11.67% 8.40% 11.37% 8.93% 7.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 161.65 171.34 162.11 160.49 152.51 146.42 135.48 12.48%
EPS 18.19 23.68 23.34 22.94 22.74 23.50 20.31 -7.07%
DPS 5.00 5.00 5.00 4.95 5.00 4.32 4.35 9.71%
NAPS 2.00 2.00 2.00 2.73 2.00 2.63 2.56 -15.16%
Adjusted Per Share Value based on latest NOSH - 229,161
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 64.02 67.87 64.25 63.61 59.84 57.23 52.59 13.99%
EPS 7.20 9.38 9.25 9.09 8.92 9.19 7.89 -5.91%
DPS 1.98 1.96 1.96 1.96 1.96 1.69 1.69 11.12%
NAPS 0.7921 0.7923 0.7927 1.0821 0.7847 1.028 0.9938 -14.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 0.83 0.68 0.67 0.88 0.94 1.13 -
P/RPS 0.64 0.48 0.42 0.42 0.58 0.64 0.83 -15.89%
P/EPS 5.66 3.51 2.91 2.92 3.87 4.00 5.56 1.19%
EY 17.66 28.53 34.32 34.24 25.84 25.00 17.97 -1.15%
DY 4.85 6.02 7.35 7.39 5.68 4.60 3.85 16.62%
P/NAPS 0.52 0.42 0.34 0.25 0.44 0.36 0.44 11.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 26/05/09 26/02/09 28/11/08 28/08/08 29/05/08 -
Price 1.18 1.00 0.81 0.70 0.69 0.91 1.12 -
P/RPS 0.73 0.58 0.50 0.44 0.45 0.62 0.83 -8.19%
P/EPS 6.49 4.22 3.47 3.05 3.03 3.87 5.51 11.51%
EY 15.42 23.68 28.81 32.77 32.96 25.82 18.14 -10.25%
DY 4.24 5.00 6.17 7.07 7.25 4.75 3.89 5.90%
P/NAPS 0.59 0.50 0.41 0.26 0.35 0.35 0.44 21.57%

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