[MKH] YoY Annualized Quarter Result on 30-Sep-2003 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -14.94%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 309,592 235,994 276,843 286,869 202,413 114,341 105,312 19.67%
PBT 73,355 52,385 60,229 56,683 45,907 17,141 25,451 19.28%
Tax -22,956 -14,836 -15,400 -19,720 -16,095 -7,322 -8,820 17.27%
NP 50,399 37,549 44,829 36,963 29,812 9,819 16,631 20.28%
-
NP to SH 50,399 37,549 44,829 36,963 29,812 9,819 16,631 20.28%
-
Tax Rate 31.29% 28.32% 25.57% 34.79% 35.06% 42.72% 34.65% -
Total Cost 259,193 198,445 232,014 249,906 172,601 104,522 88,681 19.56%
-
Net Worth 491,530 458,479 396,630 350,772 299,284 275,387 267,843 10.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,752 9,754 7,777 7,842 3,705 3,323 2,849 22.75%
Div Payout % 19.35% 25.98% 17.35% 21.22% 12.43% 33.85% 17.13% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 491,530 458,479 396,630 350,772 299,284 275,387 267,843 10.64%
NOSH 195,051 195,097 194,426 142,590 95,011 94,961 94,980 12.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.28% 15.91% 16.19% 12.88% 14.73% 8.59% 15.79% -
ROE 10.25% 8.19% 11.30% 10.54% 9.96% 3.57% 6.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 158.72 120.96 142.39 201.18 213.04 120.41 110.88 6.15%
EPS 25.84 19.25 23.06 19.14 24.61 10.34 17.51 6.69%
DPS 5.00 5.00 4.00 5.50 3.90 3.50 3.00 8.88%
NAPS 2.52 2.35 2.04 2.46 3.15 2.90 2.82 -1.85%
Adjusted Per Share Value based on latest NOSH - 142,776
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.78 40.23 47.20 48.91 34.51 19.49 17.95 19.68%
EPS 8.59 6.40 7.64 6.30 5.08 1.67 2.84 20.24%
DPS 1.66 1.66 1.33 1.34 0.63 0.57 0.49 22.54%
NAPS 0.838 0.7817 0.6762 0.598 0.5102 0.4695 0.4566 10.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.77 0.64 1.06 1.21 1.59 1.00 1.65 -
P/RPS 0.49 0.53 0.74 0.60 0.75 0.83 1.49 -16.91%
P/EPS 2.98 3.33 4.60 4.67 5.07 9.67 9.42 -17.44%
EY 33.56 30.07 21.75 21.42 19.73 10.34 10.61 21.14%
DY 6.49 7.81 3.77 4.55 2.45 3.50 1.82 23.59%
P/NAPS 0.31 0.27 0.52 0.49 0.50 0.34 0.59 -10.16%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 24/11/04 21/11/03 28/11/02 28/11/01 27/11/00 -
Price 0.88 0.63 1.13 1.51 1.17 1.28 1.45 -
P/RPS 0.55 0.52 0.79 0.75 0.55 1.06 1.31 -13.46%
P/EPS 3.41 3.27 4.90 5.83 3.73 12.38 8.28 -13.73%
EY 29.36 30.55 20.40 17.17 26.82 8.08 12.08 15.94%
DY 5.68 7.94 3.54 3.64 3.33 2.73 2.07 18.31%
P/NAPS 0.35 0.27 0.55 0.61 0.37 0.44 0.51 -6.07%

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