[MKH] YoY Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 3.01%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 237,824 209,768 268,588 173,092 213,132 64,348 97,640 -0.94%
PBT 60,428 33,044 48,888 42,452 59,940 5,752 26,008 -0.89%
Tax -16,472 -10,324 -14,588 -11,744 -18,272 -2,808 -7,024 -0.90%
NP 43,956 22,720 34,300 30,708 41,668 2,944 18,984 -0.88%
-
NP to SH 43,956 22,720 34,300 30,708 41,668 2,944 18,984 -0.88%
-
Tax Rate 27.26% 31.24% 29.84% 27.66% 30.48% 48.82% 27.01% -
Total Cost 193,868 187,048 234,288 142,384 171,464 61,404 78,656 -0.95%
-
Net Worth 462,591 398,185 363,568 303,209 285,826 271,459 222,112 -0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 462,591 398,185 363,568 303,209 285,826 271,459 222,112 -0.77%
NOSH 195,186 195,188 144,847 129,025 94,958 95,584 94,920 -0.76%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 18.48% 10.83% 12.77% 17.74% 19.55% 4.58% 19.44% -
ROE 9.50% 5.71% 9.43% 10.13% 14.58% 1.08% 8.55% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 121.84 107.47 185.43 134.15 224.45 67.32 102.87 -0.17%
EPS 22.52 11.64 23.68 23.80 43.88 3.08 20.00 -0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.04 2.51 2.35 3.01 2.84 2.34 -0.01%
Adjusted Per Share Value based on latest NOSH - 129,025
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 41.13 36.28 46.46 29.94 36.86 11.13 16.89 -0.94%
EPS 7.60 3.93 5.93 5.31 7.21 0.51 3.28 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8001 0.6887 0.6288 0.5244 0.4944 0.4695 0.3842 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.65 1.16 1.61 1.02 1.26 1.28 0.00 -
P/RPS 0.53 1.08 0.87 0.76 0.56 1.90 0.00 -100.00%
P/EPS 2.89 9.97 6.80 4.29 2.87 41.56 0.00 -100.00%
EY 34.65 10.03 14.71 23.33 34.83 2.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.57 0.64 0.43 0.42 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 23/02/05 27/02/04 27/02/03 27/02/02 26/02/01 24/02/00 -
Price 0.68 1.08 1.98 1.03 1.40 1.27 2.64 -
P/RPS 0.56 1.00 1.07 0.77 0.62 1.89 2.57 1.63%
P/EPS 3.02 9.28 8.36 4.33 3.19 41.23 13.20 1.58%
EY 33.12 10.78 11.96 23.11 31.34 2.43 7.58 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.53 0.79 0.44 0.47 0.45 1.13 1.45%

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