[MKH] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -7.49%
YoY- -19.25%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 555,924 342,016 289,217 370,159 345,954 307,791 309,592 10.23%
PBT 100,087 47,190 41,883 57,743 70,996 78,391 73,355 5.31%
Tax -24,633 -9,502 -10,948 -15,013 -19,559 -17,571 -22,956 1.18%
NP 75,454 37,688 30,935 42,730 51,437 60,820 50,399 6.95%
-
NP to SH 77,409 38,015 30,578 41,655 51,587 60,820 50,399 7.40%
-
Tax Rate 24.61% 20.14% 26.14% 26.00% 27.55% 22.41% 31.29% -
Total Cost 480,470 304,328 258,282 327,429 294,517 246,971 259,193 10.82%
-
Net Worth 724,820 666,670 610,992 620,811 612,220 529,722 491,530 6.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,554 13,227 12,027 11,454 11,337 9,773 9,752 6.89%
Div Payout % 18.80% 34.80% 39.33% 27.50% 21.98% 16.07% 19.35% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 724,820 666,670 610,992 620,811 612,220 529,722 491,530 6.68%
NOSH 291,092 264,551 240,548 229,081 226,748 195,469 195,051 6.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.57% 11.02% 10.70% 11.54% 14.87% 19.76% 16.28% -
ROE 10.68% 5.70% 5.00% 6.71% 8.43% 11.48% 10.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 190.98 129.28 120.23 161.58 152.57 157.46 158.72 3.12%
EPS 26.12 13.06 11.56 17.32 22.75 31.12 25.84 0.17%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.49 2.52 2.54 2.71 2.70 2.71 2.52 -0.19%
Adjusted Per Share Value based on latest NOSH - 228,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 94.78 58.31 49.31 63.11 58.98 52.47 52.78 10.23%
EPS 13.20 6.48 5.21 7.10 8.80 10.37 8.59 7.41%
DPS 2.48 2.26 2.05 1.95 1.93 1.67 1.66 6.91%
NAPS 1.2357 1.1366 1.0417 1.0584 1.0438 0.9031 0.838 6.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.23 1.22 1.04 1.03 0.88 1.30 0.77 -
P/RPS 1.17 0.94 0.86 0.64 0.58 0.83 0.49 15.59%
P/EPS 8.39 8.49 8.18 5.66 3.87 4.18 2.98 18.81%
EY 11.92 11.78 12.22 17.65 25.85 23.93 33.56 -15.83%
DY 2.24 4.10 4.81 4.85 5.68 3.85 6.49 -16.23%
P/NAPS 0.90 0.48 0.41 0.38 0.33 0.48 0.31 19.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 25/11/09 28/11/08 30/11/07 29/11/06 -
Price 2.23 1.37 1.12 1.18 0.69 1.16 0.88 -
P/RPS 1.17 1.06 0.93 0.73 0.45 0.74 0.55 13.39%
P/EPS 8.39 9.53 8.81 6.49 3.03 3.73 3.41 16.17%
EY 11.92 10.49 11.35 15.41 32.97 26.82 29.36 -13.93%
DY 2.24 3.65 4.46 4.24 7.25 4.31 5.68 -14.35%
P/NAPS 0.90 0.54 0.44 0.44 0.26 0.43 0.35 17.03%

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