[MKH] QoQ TTM Result on 31-Mar-2003 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 5.36%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 310,743 286,869 236,100 205,708 192,403 202,413 192,934 37.28%
PBT 58,292 56,683 57,985 42,245 41,535 45,907 41,297 25.75%
Tax -20,431 -19,720 -19,331 -13,722 -14,464 -16,096 -13,597 31.09%
NP 37,861 36,963 38,654 28,523 27,071 29,811 27,700 23.09%
-
NP to SH 37,861 36,963 38,654 28,523 27,071 29,811 27,700 23.09%
-
Tax Rate 35.05% 34.79% 33.34% 32.48% 34.82% 35.06% 32.92% -
Total Cost 272,882 249,906 197,446 177,185 165,332 172,602 165,234 39.58%
-
Net Worth 289,695 285,552 349,320 331,384 258,050 284,822 285,023 1.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,997 4,997 3,702 3,702 3,702 3,702 3,325 31.10%
Div Payout % 13.20% 13.52% 9.58% 12.98% 13.68% 12.42% 12.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 289,695 285,552 349,320 331,384 258,050 284,822 285,023 1.08%
NOSH 144,847 142,776 139,171 138,076 129,025 94,940 95,007 32.36%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.18% 12.88% 16.37% 13.87% 14.07% 14.73% 14.36% -
ROE 13.07% 12.94% 11.07% 8.61% 10.49% 10.47% 9.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 214.53 200.92 169.65 148.98 149.12 213.20 203.07 3.71%
EPS 26.14 25.89 27.77 20.66 20.98 31.40 29.16 -7.01%
DPS 3.45 3.50 2.66 2.68 2.87 3.90 3.50 -0.95%
NAPS 2.00 2.00 2.51 2.40 2.00 3.00 3.00 -23.62%
Adjusted Per Share Value based on latest NOSH - 138,076
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 52.98 48.91 40.25 35.07 32.80 34.51 32.89 37.29%
EPS 6.45 6.30 6.59 4.86 4.62 5.08 4.72 23.07%
DPS 0.85 0.85 0.63 0.63 0.63 0.63 0.57 30.43%
NAPS 0.4939 0.4868 0.5956 0.565 0.4399 0.4856 0.4859 1.09%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.61 1.21 1.00 0.99 1.02 1.59 1.73 -
P/RPS 0.75 0.60 0.59 0.66 0.68 0.75 0.85 -7.98%
P/EPS 6.16 4.67 3.60 4.79 4.86 5.06 5.93 2.56%
EY 16.24 21.40 27.77 20.87 20.57 19.75 16.85 -2.42%
DY 2.14 2.89 2.66 2.71 2.81 2.45 2.02 3.91%
P/NAPS 0.81 0.61 0.40 0.41 0.51 0.53 0.58 24.86%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 27/08/02 -
Price 1.98 1.51 1.16 1.04 1.03 1.17 1.79 -
P/RPS 0.92 0.75 0.68 0.70 0.69 0.55 0.88 2.99%
P/EPS 7.58 5.83 4.18 5.03 4.91 3.73 6.14 15.03%
EY 13.20 17.14 23.94 19.86 20.37 26.84 16.29 -13.05%
DY 1.74 2.32 2.29 2.58 2.79 3.33 1.96 -7.61%
P/NAPS 0.99 0.76 0.46 0.43 0.52 0.39 0.60 39.50%

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