[MKH] YoY Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -77.58%
YoY- -48.46%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 182,495 147,836 121,621 51,737 94,955 95,585 73,767 16.27%
PBT 25,000 45,256 21,663 8,476 18,587 15,068 13,671 10.57%
Tax -6,489 -9,288 -5,521 -1,709 -4,957 -3,601 -3,178 12.62%
NP 18,511 35,968 16,142 6,767 13,630 11,467 10,493 9.91%
-
NP to SH 16,783 34,208 16,527 6,855 13,301 11,481 10,493 8.13%
-
Tax Rate 25.96% 20.52% 25.49% 20.16% 26.67% 23.90% 23.25% -
Total Cost 163,984 111,868 105,479 44,970 81,325 84,118 63,274 17.18%
-
Net Worth 945,570 912,000 748,342 680,689 663,905 625,611 556,546 9.22%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 34,891 - - - - - - -
Div Payout % 207.90% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 945,570 912,000 748,342 680,689 663,905 625,611 556,546 9.22%
NOSH 348,918 320,000 264,432 240,526 228,932 229,161 219,979 7.98%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.14% 24.33% 13.27% 13.08% 14.35% 12.00% 14.22% -
ROE 1.77% 3.75% 2.21% 1.01% 2.00% 1.84% 1.89% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 52.30 46.20 45.99 21.51 41.48 41.71 33.53 7.68%
EPS 4.81 10.69 6.25 2.85 5.81 5.01 4.77 0.13%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.85 2.83 2.83 2.90 2.73 2.53 1.15%
Adjusted Per Share Value based on latest NOSH - 240,526
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 31.56 25.57 21.04 8.95 16.42 16.53 12.76 16.27%
EPS 2.90 5.92 2.86 1.19 2.30 1.99 1.81 8.16%
DPS 6.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6355 1.5774 1.2943 1.1773 1.1483 1.0821 0.9626 9.22%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.69 1.79 1.49 1.37 1.14 0.67 1.19 -
P/RPS 5.14 3.87 3.24 6.37 2.75 1.61 3.55 6.35%
P/EPS 55.93 16.74 23.84 48.07 19.62 13.37 24.95 14.38%
EY 1.79 5.97 4.19 2.08 5.10 7.48 4.01 -12.56%
DY 3.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.63 0.53 0.48 0.39 0.25 0.47 13.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 -
Price 3.90 1.87 1.81 1.50 1.08 0.70 1.14 -
P/RPS 7.46 4.05 3.94 6.97 2.60 1.68 3.40 13.97%
P/EPS 81.08 17.49 28.96 52.63 18.59 13.97 23.90 22.55%
EY 1.23 5.72 3.45 1.90 5.38 7.16 4.18 -18.42%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.66 0.64 0.53 0.37 0.26 0.45 21.37%

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