[MKH] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 27.73%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 591,344 486,484 206,948 379,820 382,340 295,068 386,584 7.33%
PBT 181,024 86,652 33,904 74,348 60,272 54,684 106,104 9.30%
Tax -37,152 -22,084 -6,836 -19,828 -14,404 -12,712 -27,016 5.44%
NP 143,872 64,568 27,068 54,520 45,868 41,972 79,088 10.47%
-
NP to SH 136,832 66,108 27,420 53,204 45,924 41,972 79,088 9.55%
-
Tax Rate 20.52% 25.49% 20.16% 26.67% 23.90% 23.25% 25.46% -
Total Cost 447,472 421,916 179,880 325,300 336,472 253,096 307,496 6.44%
-
Net Worth 912,000 748,342 680,689 663,905 625,611 556,546 515,214 9.97%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 912,000 748,342 680,689 663,905 625,611 556,546 515,214 9.97%
NOSH 320,000 264,432 240,526 228,932 229,161 219,979 195,156 8.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 24.33% 13.27% 13.08% 14.35% 12.00% 14.22% 20.46% -
ROE 15.00% 8.83% 4.03% 8.01% 7.34% 7.54% 15.35% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 184.80 183.97 86.04 165.91 166.84 134.13 198.09 -1.14%
EPS 42.76 25.00 11.40 23.24 20.04 19.08 40.56 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.83 2.83 2.90 2.73 2.53 2.64 1.28%
Adjusted Per Share Value based on latest NOSH - 228,932
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.28 84.14 35.79 65.69 66.13 51.04 66.86 7.33%
EPS 23.67 11.43 4.74 9.20 7.94 7.26 13.68 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5774 1.2943 1.1773 1.1483 1.0821 0.9626 0.8911 9.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.79 1.49 1.37 1.14 0.67 1.19 0.97 -
P/RPS 0.97 0.81 1.59 0.69 0.40 0.89 0.49 12.04%
P/EPS 4.19 5.96 12.02 4.91 3.34 6.24 2.39 9.79%
EY 23.89 16.78 8.32 20.39 29.91 16.03 41.78 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.48 0.39 0.25 0.47 0.37 9.26%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 15/02/07 -
Price 1.87 1.81 1.50 1.08 0.70 1.14 1.20 -
P/RPS 1.01 0.98 1.74 0.65 0.42 0.85 0.61 8.75%
P/EPS 4.37 7.24 13.16 4.65 3.49 5.97 2.96 6.70%
EY 22.87 13.81 7.60 21.52 28.63 16.74 33.77 -6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.53 0.37 0.26 0.45 0.45 6.58%

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