[MKH] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -4.24%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 306,970 254,668 229,496 279,572 228,616 222,026 89,704 22.74%
PBT 86,730 53,868 39,400 50,034 45,568 52,892 12,150 38.73%
Tax -21,078 -15,004 -14,774 -17,190 -12,982 -17,728 -4,804 27.93%
NP 65,652 38,864 24,626 32,844 32,586 35,164 7,346 44.03%
-
NP to SH 65,362 38,864 24,626 32,844 32,586 35,164 7,346 43.92%
-
Tax Rate 24.30% 27.85% 37.50% 34.36% 28.49% 33.52% 39.54% -
Total Cost 241,318 215,804 204,870 246,728 196,030 186,862 82,358 19.61%
-
Net Worth 526,699 472,142 403,928 367,353 331,102 293,508 271,441 11.67%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 5,518 - - -
Div Payout % - - - - 16.93% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 526,699 472,142 403,928 367,353 331,102 293,508 271,441 11.67%
NOSH 195,074 195,100 195,134 145,198 137,959 94,986 94,909 12.75%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.39% 15.26% 10.73% 11.75% 14.25% 15.84% 8.19% -
ROE 12.41% 8.23% 6.10% 8.94% 9.84% 11.98% 2.71% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 157.36 130.53 117.61 192.54 165.71 233.74 94.52 8.86%
EPS 33.50 19.92 12.62 22.62 23.62 37.02 7.74 27.64%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.70 2.42 2.07 2.53 2.40 3.09 2.86 -0.95%
Adjusted Per Share Value based on latest NOSH - 145,046
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 52.34 43.42 39.13 47.66 38.98 37.85 15.29 22.75%
EPS 11.14 6.63 4.20 5.60 5.56 6.00 1.25 43.96%
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 0.898 0.805 0.6887 0.6263 0.5645 0.5004 0.4628 11.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.26 0.71 1.02 1.98 0.99 1.40 1.03 -
P/RPS 0.80 0.54 0.87 1.03 0.60 0.60 1.09 -5.02%
P/EPS 3.76 3.56 8.08 8.75 4.19 3.78 13.31 -18.98%
EY 26.59 28.06 12.37 11.42 23.86 26.44 7.51 23.44%
DY 0.00 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.47 0.29 0.49 0.78 0.41 0.45 0.36 4.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 30/05/05 26/05/04 29/05/03 30/05/02 25/05/01 -
Price 1.24 0.68 0.79 1.44 1.04 1.59 0.95 -
P/RPS 0.79 0.52 0.67 0.75 0.63 0.68 1.01 -4.01%
P/EPS 3.70 3.41 6.26 6.37 4.40 4.29 12.27 -18.10%
EY 27.02 29.29 15.97 15.71 22.71 23.28 8.15 22.09%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.46 0.28 0.38 0.57 0.43 0.51 0.33 5.68%

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