[MKH] YoY Annualized Quarter Result on 30-Sep-2002 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -5.85%
YoY- 203.62%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 235,994 276,843 286,869 202,413 114,341 105,312 107,586 -0.83%
PBT 52,385 60,229 56,683 45,907 17,141 25,451 24,409 -0.80%
Tax -14,836 -15,400 -19,720 -16,095 -7,322 -8,820 -335 -3.94%
NP 37,549 44,829 36,963 29,812 9,819 16,631 24,074 -0.47%
-
NP to SH 37,549 44,829 36,963 29,812 9,819 16,631 24,074 -0.47%
-
Tax Rate 28.32% 25.57% 34.79% 35.06% 42.72% 34.65% 1.37% -
Total Cost 198,445 232,014 249,906 172,601 104,522 88,681 83,512 -0.91%
-
Net Worth 458,479 396,630 350,772 299,284 275,387 267,843 217,559 -0.78%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,754 7,777 7,842 3,705 3,323 2,849 - -100.00%
Div Payout % 25.98% 17.35% 21.22% 12.43% 33.85% 17.13% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 458,479 396,630 350,772 299,284 275,387 267,843 217,559 -0.78%
NOSH 195,097 194,426 142,590 95,011 94,961 94,980 95,003 -0.76%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.91% 16.19% 12.88% 14.73% 8.59% 15.79% 22.38% -
ROE 8.19% 11.30% 10.54% 9.96% 3.57% 6.21% 11.07% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 120.96 142.39 201.18 213.04 120.41 110.88 113.24 -0.07%
EPS 19.25 23.06 19.14 24.61 10.34 17.51 25.34 0.29%
DPS 5.00 4.00 5.50 3.90 3.50 3.00 0.00 -100.00%
NAPS 2.35 2.04 2.46 3.15 2.90 2.82 2.29 -0.02%
Adjusted Per Share Value based on latest NOSH - 94,940
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.82 47.88 49.62 35.01 19.78 18.21 18.61 -0.83%
EPS 6.49 7.75 6.39 5.16 1.70 2.88 4.16 -0.47%
DPS 1.69 1.35 1.36 0.64 0.57 0.49 0.00 -100.00%
NAPS 0.793 0.686 0.6067 0.5176 0.4763 0.4633 0.3763 -0.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.64 1.06 1.21 1.59 1.00 1.65 0.00 -
P/RPS 0.53 0.74 0.60 0.75 0.83 1.49 0.00 -100.00%
P/EPS 3.33 4.60 4.67 5.07 9.67 9.42 0.00 -100.00%
EY 30.07 21.75 21.42 19.73 10.34 10.61 0.00 -100.00%
DY 7.81 3.77 4.55 2.45 3.50 1.82 0.00 -100.00%
P/NAPS 0.27 0.52 0.49 0.50 0.34 0.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 24/11/04 21/11/03 28/11/02 28/11/01 27/11/00 25/11/99 -
Price 0.63 1.13 1.51 1.17 1.28 1.45 0.00 -
P/RPS 0.52 0.79 0.75 0.55 1.06 1.31 0.00 -100.00%
P/EPS 3.27 4.90 5.83 3.73 12.38 8.28 0.00 -100.00%
EY 30.55 20.40 17.17 26.82 8.08 12.08 0.00 -100.00%
DY 7.94 3.54 3.64 3.33 2.73 2.07 0.00 -100.00%
P/NAPS 0.27 0.55 0.61 0.37 0.44 0.51 0.00 -100.00%

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