[MKH] YoY Quarter Result on 30-Sep-2002 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -1.65%
YoY- 52.71%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 71,201 62,261 103,417 52,648 43,169 28,989 23,325 -1.17%
PBT 19,004 13,219 10,380 11,682 7,028 6,011 5,719 -1.26%
Tax -3,552 -479 -6,007 -5,618 -3,057 -3,039 -326 -2.50%
NP 15,452 12,740 4,373 6,064 3,971 2,972 5,393 -1.11%
-
NP to SH 15,452 12,740 4,373 6,064 3,971 2,972 5,393 -1.11%
-
Tax Rate 18.69% 3.62% 57.87% 48.09% 43.50% 50.56% 5.70% -
Total Cost 55,749 49,521 99,044 46,584 39,198 26,017 17,932 -1.19%
-
Net Worth 390,441 396,364 285,552 284,822 275,500 267,764 217,429 -0.62%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 7,771 4,997 3,702 3,325 2,848 2,848 -
Div Payout % - 61.00% 114.27% 61.06% 83.73% 95.85% 52.82% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 390,441 396,364 285,552 284,822 275,500 267,764 217,429 -0.62%
NOSH 195,220 194,296 142,776 94,940 95,000 94,952 94,947 -0.76%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 21.70% 20.46% 4.23% 11.52% 9.20% 10.25% 23.12% -
ROE 3.96% 3.21% 1.53% 2.13% 1.44% 1.11% 2.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 36.47 32.04 72.43 55.45 45.44 30.53 24.57 -0.41%
EPS 7.92 6.55 2.27 5.01 4.18 3.13 5.68 -0.35%
DPS 0.00 4.00 3.50 3.90 3.50 3.00 3.00 -
NAPS 2.00 2.04 2.00 3.00 2.90 2.82 2.29 0.14%
Adjusted Per Share Value based on latest NOSH - 94,940
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.14 10.61 17.63 8.98 7.36 4.94 3.98 -1.17%
EPS 2.63 2.17 0.75 1.03 0.68 0.51 0.92 -1.11%
DPS 0.00 1.33 0.85 0.63 0.57 0.49 0.49 -
NAPS 0.6657 0.6758 0.4868 0.4856 0.4697 0.4565 0.3707 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.64 1.06 1.21 1.59 1.00 1.65 0.00 -
P/RPS 1.75 3.31 1.67 2.87 2.20 5.40 0.00 -100.00%
P/EPS 8.09 16.17 39.51 24.89 23.92 52.72 0.00 -100.00%
EY 12.37 6.19 2.53 4.02 4.18 1.90 0.00 -100.00%
DY 0.00 3.77 2.89 2.45 3.50 1.82 0.00 -
P/NAPS 0.32 0.52 0.61 0.53 0.34 0.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 24/11/04 21/11/03 28/11/02 28/11/01 27/11/00 25/11/99 -
Price 0.63 1.13 1.51 1.17 1.28 1.45 0.00 -
P/RPS 1.73 3.53 2.08 2.11 2.82 4.75 0.00 -100.00%
P/EPS 7.96 17.23 49.30 18.32 30.62 46.33 0.00 -100.00%
EY 12.56 5.80 2.03 5.46 3.27 2.16 0.00 -100.00%
DY 0.00 3.54 2.32 3.33 2.73 2.07 0.00 -
P/NAPS 0.32 0.55 0.76 0.39 0.44 0.51 0.00 -100.00%

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