[MKH] YoY Quarter Result on 30-Sep-2009 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -45.36%
YoY- -61.47%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 179,886 124,834 71,767 95,804 118,060 103,012 108,165 8.83%
PBT 38,791 19,592 17,661 12,015 31,722 27,373 25,154 7.47%
Tax -8,882 -3,052 -5,236 -3,698 -11,341 -5,485 -10,327 -2.47%
NP 29,909 16,540 12,425 8,317 20,381 21,888 14,827 12.39%
-
NP to SH 30,296 16,989 12,696 7,884 20,463 21,982 14,827 12.63%
-
Tax Rate 22.90% 15.58% 29.65% 30.78% 35.75% 20.04% 41.06% -
Total Cost 149,977 108,294 59,342 87,487 97,679 81,124 93,338 8.21%
-
Net Worth 581,879 529,282 480,724 457,984 453,675 390,873 390,152 6.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,546 13,232 12,018 11,449 11,341 9,771 9,753 6.88%
Div Payout % 48.02% 77.89% 94.66% 145.23% 55.43% 44.45% 65.78% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 581,879 529,282 480,724 457,984 453,675 390,873 390,152 6.88%
NOSH 290,939 264,641 240,362 228,992 226,837 195,436 195,076 6.88%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.63% 13.25% 17.31% 8.68% 17.26% 21.25% 13.71% -
ROE 5.21% 3.21% 2.64% 1.72% 4.51% 5.62% 3.80% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.83 47.17 29.86 41.84 52.05 52.71 55.45 1.83%
EPS 10.22 5.84 4.80 3.28 9.03 11.25 7.60 5.05%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 228,992
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.67 21.28 12.24 16.33 20.13 17.56 18.44 8.84%
EPS 5.17 2.90 2.16 1.34 3.49 3.75 2.53 12.63%
DPS 2.48 2.26 2.05 1.95 1.93 1.67 1.66 6.91%
NAPS 0.992 0.9024 0.8196 0.7808 0.7735 0.6664 0.6652 6.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.23 1.22 1.04 1.03 0.88 1.30 0.77 -
P/RPS 3.61 2.59 3.48 2.46 1.69 2.47 1.39 17.22%
P/EPS 21.42 19.00 19.69 29.92 9.76 11.56 10.13 13.27%
EY 4.67 5.26 5.08 3.34 10.25 8.65 9.87 -11.71%
DY 2.24 4.10 4.81 4.85 5.68 3.85 6.49 -16.23%
P/NAPS 1.12 0.61 0.52 0.52 0.44 0.65 0.39 19.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 25/11/09 28/11/08 30/11/07 29/11/06 -
Price 2.23 1.37 1.12 1.18 0.69 1.16 0.88 -
P/RPS 3.61 2.90 3.75 2.82 1.33 2.20 1.59 14.62%
P/EPS 21.42 21.34 21.20 34.27 7.65 10.31 11.58 10.78%
EY 4.67 4.69 4.72 2.92 13.07 9.70 8.64 -9.73%
DY 2.24 3.65 4.46 4.24 7.25 4.31 5.68 -14.35%
P/NAPS 1.12 0.69 0.56 0.59 0.35 0.58 0.44 16.83%

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