[MKH] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -21.08%
YoY- -44.49%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 342,016 288,949 257,428 245,999 289,217 313,254 352,806 -2.04%
PBT 47,190 45,259 40,870 31,772 41,883 36,237 52,077 -6.35%
Tax -9,502 -11,686 -9,989 -7,700 -10,948 -9,410 -14,145 -23.27%
NP 37,688 33,573 30,881 24,072 30,935 26,827 37,932 -0.42%
-
NP to SH 38,015 33,722 31,102 24,132 30,578 25,766 36,297 3.12%
-
Tax Rate 20.14% 25.82% 24.44% 24.24% 26.14% 25.97% 27.16% -
Total Cost 304,328 255,376 226,547 221,927 258,282 286,427 314,874 -2.24%
-
Net Worth 529,282 529,999 529,550 481,052 480,724 481,358 487,142 5.68%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,232 12,018 12,018 12,018 12,018 11,449 11,449 10.12%
Div Payout % 34.81% 35.64% 38.64% 49.80% 39.30% 44.44% 31.54% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 529,282 529,999 529,550 481,052 480,724 481,358 487,142 5.68%
NOSH 264,641 264,999 264,775 240,526 240,362 240,679 243,571 5.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.02% 11.62% 12.00% 9.79% 10.70% 8.56% 10.75% -
ROE 7.18% 6.36% 5.87% 5.02% 6.36% 5.35% 7.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 129.24 109.04 97.23 102.28 120.33 130.15 144.85 -7.31%
EPS 14.36 12.73 11.75 10.03 12.72 10.71 14.90 -2.42%
DPS 5.00 4.54 4.54 5.00 5.00 4.76 4.70 4.20%
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 - 240,526
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.16 49.98 44.52 42.55 50.02 54.18 61.02 -2.04%
EPS 6.58 5.83 5.38 4.17 5.29 4.46 6.28 3.15%
DPS 2.29 2.08 2.08 2.08 2.08 1.98 1.98 10.17%
NAPS 0.9154 0.9167 0.9159 0.832 0.8315 0.8326 0.8426 5.67%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.22 1.46 1.54 1.37 1.04 0.98 1.10 -
P/RPS 0.94 1.34 1.58 1.34 0.86 0.75 0.76 15.20%
P/EPS 8.49 11.47 13.11 13.65 8.18 9.15 7.38 9.78%
EY 11.77 8.72 7.63 7.32 12.23 10.92 13.55 -8.95%
DY 4.10 3.11 2.95 3.65 4.81 4.85 4.27 -2.66%
P/NAPS 0.61 0.73 0.77 0.69 0.52 0.49 0.55 7.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 28/02/11 29/11/10 30/08/10 26/05/10 -
Price 1.37 1.35 1.54 1.50 1.12 1.04 0.98 -
P/RPS 1.06 1.24 1.58 1.47 0.93 0.80 0.68 34.40%
P/EPS 9.54 10.61 13.11 14.95 8.80 9.71 6.58 28.07%
EY 10.49 9.43 7.63 6.69 11.36 10.29 15.21 -21.92%
DY 3.65 3.36 2.95 3.33 4.46 4.57 4.80 -16.67%
P/NAPS 0.69 0.68 0.77 0.75 0.56 0.52 0.49 25.60%

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