[MKH] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 16.41%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 501,384 289,576 289,933 365,806 303,858 273,038 268,761 10.94%
PBT 81,728 36,797 32,296 60,970 52,365 68,024 64,521 4.01%
Tax -21,001 -8,600 -7,616 -15,086 -10,957 -16,114 -17,009 3.57%
NP 60,726 28,197 24,680 45,884 41,408 51,909 47,512 4.17%
-
NP to SH 62,817 28,034 23,842 45,028 41,498 51,784 47,512 4.75%
-
Tax Rate 25.70% 23.37% 23.58% 24.74% 20.92% 23.69% 26.36% -
Total Cost 440,657 261,378 265,253 319,922 262,450 221,129 221,249 12.15%
-
Net Worth 756,601 695,577 666,664 458,208 594,452 530,981 487,602 7.58%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 756,601 695,577 666,664 458,208 594,452 530,981 487,602 7.58%
NOSH 291,000 264,477 240,672 229,104 226,027 195,213 195,041 6.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.11% 9.74% 8.51% 12.54% 13.63% 19.01% 17.68% -
ROE 8.30% 4.03% 3.58% 9.83% 6.98% 9.75% 9.74% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 172.30 109.49 120.47 159.67 134.43 139.87 137.80 3.79%
EPS 21.59 10.60 9.91 18.72 18.36 26.53 24.36 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.63 2.77 2.00 2.63 2.72 2.50 0.65%
Adjusted Per Share Value based on latest NOSH - 229,031
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 85.48 49.37 49.43 62.37 51.80 46.55 45.82 10.94%
EPS 10.71 4.78 4.06 7.68 7.08 8.83 8.10 4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2899 1.1859 1.1366 0.7812 1.0135 0.9053 0.8313 7.58%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.01 1.46 0.98 0.83 0.94 1.41 0.69 -
P/RPS 1.17 1.33 0.81 0.52 0.70 1.01 0.50 15.20%
P/EPS 9.31 13.77 9.89 4.22 5.12 5.32 2.83 21.93%
EY 10.74 7.26 10.11 23.68 19.53 18.81 35.30 -17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.35 0.42 0.36 0.52 0.28 18.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 -
Price 2.48 1.35 1.04 1.00 0.91 1.35 0.74 -
P/RPS 1.44 1.23 0.86 0.63 0.68 0.97 0.54 17.74%
P/EPS 11.49 12.74 10.50 5.09 4.96 5.09 3.04 24.78%
EY 8.70 7.85 9.53 19.65 20.18 19.65 32.92 -19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.51 0.38 0.50 0.35 0.50 0.30 21.15%

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