[MKH] QoQ TTM Result on 31-Mar-2005 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -2.9%
YoY- 9.78%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 243,008 235,994 227,054 251,805 262,138 276,843 317,999 -16.37%
PBT 59,231 52,385 46,600 54,912 56,268 60,229 57,390 2.12%
Tax -16,373 -14,836 -11,763 -14,192 -14,334 -15,400 -20,928 -15.05%
NP 42,858 37,549 34,837 40,720 41,934 44,829 36,462 11.34%
-
NP to SH 42,858 37,549 34,837 40,720 41,934 44,829 36,462 11.34%
-
Tax Rate 27.64% 28.32% 25.24% 25.84% 25.47% 25.57% 36.47% -
Total Cost 200,150 198,445 192,217 211,085 220,204 232,014 281,537 -20.29%
-
Net Worth 462,591 390,441 413,188 403,832 398,185 396,364 290,667 36.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 7,771 7,771 7,771 7,771 4,997 -
Div Payout % - - 22.31% 19.09% 18.53% 17.34% 13.71% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 462,591 390,441 413,188 403,832 398,185 396,364 290,667 36.19%
NOSH 195,186 195,220 194,900 195,088 195,188 194,296 145,333 21.66%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.64% 15.91% 15.34% 16.17% 16.00% 16.19% 11.47% -
ROE 9.26% 9.62% 8.43% 10.08% 10.53% 11.31% 12.54% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 124.50 120.89 116.50 129.07 134.30 142.48 218.81 -31.26%
EPS 21.96 19.23 17.87 20.87 21.48 23.07 25.09 -8.47%
DPS 0.00 0.00 4.00 3.98 3.98 4.00 3.50 -
NAPS 2.37 2.00 2.12 2.07 2.04 2.04 2.00 11.94%
Adjusted Per Share Value based on latest NOSH - 195,088
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.03 40.82 39.27 43.55 45.34 47.88 55.00 -16.37%
EPS 7.41 6.49 6.03 7.04 7.25 7.75 6.31 11.27%
DPS 0.00 0.00 1.34 1.34 1.34 1.34 0.86 -
NAPS 0.8001 0.6753 0.7147 0.6985 0.6887 0.6856 0.5027 36.20%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.64 0.74 1.02 1.16 1.06 1.59 -
P/RPS 0.52 0.53 0.64 0.79 0.86 0.74 0.73 -20.19%
P/EPS 2.96 3.33 4.14 4.89 5.40 4.59 6.34 -39.73%
EY 33.78 30.05 24.15 20.46 18.52 21.77 15.78 65.86%
DY 0.00 0.00 5.41 3.91 3.43 3.77 2.20 -
P/NAPS 0.27 0.32 0.35 0.49 0.57 0.52 0.80 -51.42%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 30/05/05 23/02/05 24/11/04 24/08/04 -
Price 0.68 0.63 0.66 0.79 1.08 1.13 1.13 -
P/RPS 0.55 0.52 0.57 0.61 0.80 0.79 0.52 3.79%
P/EPS 3.10 3.28 3.69 3.78 5.03 4.90 4.50 -21.94%
EY 32.29 30.53 27.08 26.42 19.89 20.42 22.20 28.28%
DY 0.00 0.00 6.06 5.04 3.69 3.54 3.10 -
P/NAPS 0.29 0.32 0.31 0.38 0.53 0.55 0.57 -36.19%

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