[MKH] YoY Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -60.77%
YoY- 79.93%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 94,955 95,585 73,767 96,646 59,456 52,442 67,147 5.93%
PBT 18,587 15,068 13,671 26,526 15,107 8,261 12,222 7.23%
Tax -4,957 -3,601 -3,178 -6,754 -4,118 -2,581 -3,647 5.24%
NP 13,630 11,467 10,493 19,772 10,989 5,680 8,575 8.02%
-
NP to SH 13,301 11,481 10,493 19,772 10,989 5,680 8,575 7.58%
-
Tax Rate 26.67% 23.90% 23.25% 25.46% 27.26% 31.24% 29.84% -
Total Cost 81,325 84,118 63,274 76,874 48,467 46,762 58,572 5.61%
-
Net Worth 663,905 625,611 556,546 515,214 462,591 398,185 363,568 10.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 663,905 625,611 556,546 515,214 462,591 398,185 363,568 10.54%
NOSH 228,932 229,161 219,979 195,156 195,186 195,188 144,847 7.92%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.35% 12.00% 14.22% 20.46% 18.48% 10.83% 12.77% -
ROE 2.00% 1.84% 1.89% 3.84% 2.38% 1.43% 2.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 41.48 41.71 33.53 49.52 30.46 26.87 46.36 -1.83%
EPS 5.81 5.01 4.77 10.14 5.63 2.91 5.92 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.73 2.53 2.64 2.37 2.04 2.51 2.43%
Adjusted Per Share Value based on latest NOSH - 195,156
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.42 16.53 12.76 16.72 10.28 9.07 11.61 5.94%
EPS 2.30 1.99 1.81 3.42 1.90 0.98 1.48 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1483 1.0821 0.9626 0.8911 0.8001 0.6887 0.6288 10.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.14 0.67 1.19 0.97 0.65 1.16 1.61 -
P/RPS 2.75 1.61 3.55 1.96 2.13 4.32 3.47 -3.79%
P/EPS 19.62 13.37 24.95 9.57 11.55 39.86 27.20 -5.29%
EY 5.10 7.48 4.01 10.44 8.66 2.51 3.68 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.47 0.37 0.27 0.57 0.64 -7.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 15/02/07 27/02/06 23/02/05 27/02/04 -
Price 1.08 0.70 1.14 1.20 0.68 1.08 1.98 -
P/RPS 2.60 1.68 3.40 2.42 2.23 4.02 4.27 -7.92%
P/EPS 18.59 13.97 23.90 11.84 12.08 37.11 33.45 -9.31%
EY 5.38 7.16 4.18 8.44 8.28 2.69 2.99 10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.45 0.45 0.29 0.53 0.79 -11.86%

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