[MKH] YoY Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 6.12%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 254,668 229,496 279,572 228,616 222,026 89,704 103,972 16.09%
PBT 53,868 39,400 50,034 45,568 52,892 12,150 27,780 11.66%
Tax -15,004 -14,774 -17,190 -12,982 -17,728 -4,804 -7,802 11.50%
NP 38,864 24,626 32,844 32,586 35,164 7,346 19,978 11.72%
-
NP to SH 38,864 24,626 32,844 32,586 35,164 7,346 19,978 11.72%
-
Tax Rate 27.85% 37.50% 34.36% 28.49% 33.52% 39.54% 28.08% -
Total Cost 215,804 204,870 246,728 196,030 186,862 82,358 83,994 17.02%
-
Net Worth 472,142 403,928 367,353 331,102 293,508 271,441 228,102 12.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 5,518 - - - -
Div Payout % - - - 16.93% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 472,142 403,928 367,353 331,102 293,508 271,441 228,102 12.88%
NOSH 195,100 195,134 145,198 137,959 94,986 94,909 95,042 12.72%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.26% 10.73% 11.75% 14.25% 15.84% 8.19% 19.21% -
ROE 8.23% 6.10% 8.94% 9.84% 11.98% 2.71% 8.76% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 130.53 117.61 192.54 165.71 233.74 94.52 109.39 2.98%
EPS 19.92 12.62 22.62 23.62 37.02 7.74 21.02 -0.89%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.42 2.07 2.53 2.40 3.09 2.86 2.40 0.13%
Adjusted Per Share Value based on latest NOSH - 138,076
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.42 39.13 47.66 38.98 37.85 15.29 17.73 16.09%
EPS 6.63 4.20 5.60 5.56 6.00 1.25 3.41 11.71%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
NAPS 0.805 0.6887 0.6263 0.5645 0.5004 0.4628 0.3889 12.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.71 1.02 1.98 0.99 1.40 1.03 2.40 -
P/RPS 0.54 0.87 1.03 0.60 0.60 1.09 2.19 -20.80%
P/EPS 3.56 8.08 8.75 4.19 3.78 13.31 11.42 -17.64%
EY 28.06 12.37 11.42 23.86 26.44 7.51 8.76 21.40%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.29 0.49 0.78 0.41 0.45 0.36 1.00 -18.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 26/05/04 29/05/03 30/05/02 25/05/01 25/05/00 -
Price 0.68 0.79 1.44 1.04 1.59 0.95 2.36 -
P/RPS 0.52 0.67 0.75 0.63 0.68 1.01 2.16 -21.11%
P/EPS 3.41 6.26 6.37 4.40 4.29 12.27 11.23 -18.00%
EY 29.29 15.97 15.71 22.71 23.28 8.15 8.91 21.92%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.57 0.43 0.51 0.33 0.98 -18.83%

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