[MKH] YoY Cumulative 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- -74.25%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 59,456 52,442 67,147 43,273 53,283 16,087 24,410 -0.94%
PBT 15,107 8,261 12,222 10,613 14,985 1,438 6,502 -0.89%
Tax -4,118 -2,581 -3,647 -2,936 -4,568 -702 -1,756 -0.90%
NP 10,989 5,680 8,575 7,677 10,417 736 4,746 -0.88%
-
NP to SH 10,989 5,680 8,575 7,677 10,417 736 4,746 -0.88%
-
Tax Rate 27.26% 31.24% 29.84% 27.66% 30.48% 48.82% 27.01% -
Total Cost 48,467 46,762 58,572 35,596 42,866 15,351 19,664 -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 2.38% 1.43% 2.36% 2.53% 3.64% 0.27% 2.14% -
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 30.46 26.87 46.36 33.54 56.11 16.83 25.72 -0.17%
EPS 5.63 2.91 5.92 5.95 10.97 0.77 5.00 -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 10.14 8.94 11.45 7.38 9.08 2.74 4.16 -0.94%
EPS 1.87 0.97 1.46 1.31 1.78 0.13 0.81 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7887 0.6789 0.6198 0.5169 0.4873 0.4628 0.3787 -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 2.13 4.32 3.47 3.04 2.25 7.61 0.00 -100.00%
P/EPS 11.55 39.86 27.20 17.14 11.49 166.23 0.00 -100.00%
EY 8.66 2.51 3.68 5.83 8.71 0.60 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 2.23 4.02 4.27 3.07 2.50 7.55 10.27 1.63%
P/EPS 12.08 37.11 33.45 17.31 12.76 164.94 52.80 1.58%
EY 8.28 2.69 2.99 5.78 7.84 0.61 1.89 -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