[MKH] YoY Quarter Result on 30-Sep-2003 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -73.17%
YoY- -27.89%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 108,165 71,201 62,261 103,417 52,648 43,169 28,989 24.52%
PBT 25,154 19,004 13,219 10,380 11,682 7,028 6,011 26.92%
Tax -10,327 -3,552 -479 -6,007 -5,618 -3,057 -3,039 22.60%
NP 14,827 15,452 12,740 4,373 6,064 3,971 2,972 30.70%
-
NP to SH 14,827 15,452 12,740 4,373 6,064 3,971 2,972 30.70%
-
Tax Rate 41.06% 18.69% 3.62% 57.87% 48.09% 43.50% 50.56% -
Total Cost 93,338 55,749 49,521 99,044 46,584 39,198 26,017 23.71%
-
Net Worth 390,152 390,441 396,364 285,552 284,822 275,500 267,764 6.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,753 - 7,771 4,997 3,702 3,325 2,848 22.76%
Div Payout % 65.78% - 61.00% 114.27% 61.06% 83.73% 95.85% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 390,152 390,441 396,364 285,552 284,822 275,500 267,764 6.47%
NOSH 195,076 195,220 194,296 142,776 94,940 95,000 94,952 12.74%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.71% 21.70% 20.46% 4.23% 11.52% 9.20% 10.25% -
ROE 3.80% 3.96% 3.21% 1.53% 2.13% 1.44% 1.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 55.45 36.47 32.04 72.43 55.45 45.44 30.53 10.45%
EPS 7.60 7.92 6.55 2.27 5.01 4.18 3.13 15.92%
DPS 5.00 0.00 4.00 3.50 3.90 3.50 3.00 8.88%
NAPS 2.00 2.00 2.04 2.00 3.00 2.90 2.82 -5.56%
Adjusted Per Share Value based on latest NOSH - 142,776
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.44 12.14 10.61 17.63 8.98 7.36 4.94 24.53%
EPS 2.53 2.63 2.17 0.75 1.03 0.68 0.51 30.57%
DPS 1.66 0.00 1.33 0.85 0.63 0.57 0.49 22.54%
NAPS 0.6652 0.6657 0.6758 0.4868 0.4856 0.4697 0.4565 6.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.77 0.64 1.06 1.21 1.59 1.00 1.65 -
P/RPS 1.39 1.75 3.31 1.67 2.87 2.20 5.40 -20.23%
P/EPS 10.13 8.09 16.17 39.51 24.89 23.92 52.72 -24.02%
EY 9.87 12.37 6.19 2.53 4.02 4.18 1.90 31.58%
DY 6.49 0.00 3.77 2.89 2.45 3.50 1.82 23.59%
P/NAPS 0.39 0.32 0.52 0.61 0.53 0.34 0.59 -6.66%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 24/11/04 21/11/03 28/11/02 28/11/01 27/11/00 -
Price 0.88 0.63 1.13 1.51 1.17 1.28 1.45 -
P/RPS 1.59 1.73 3.53 2.08 2.11 2.82 4.75 -16.66%
P/EPS 11.58 7.96 17.23 49.30 18.32 30.62 46.33 -20.62%
EY 8.64 12.56 5.80 2.03 5.46 3.27 2.16 25.97%
DY 5.68 0.00 3.54 2.32 3.33 2.73 2.07 18.31%
P/NAPS 0.44 0.32 0.55 0.76 0.39 0.44 0.51 -2.42%

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