[MKH] YoY TTM Result on 31-Dec-2003 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 2.43%
YoY- 39.86%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 346,926 243,008 262,138 310,743 192,403 151,537 96,989 23.65%
PBT 84,964 59,231 56,268 58,292 41,535 30,732 20,387 26.84%
Tax -25,720 -16,373 -14,334 -20,431 -14,464 -11,250 -7,766 22.07%
NP 59,244 42,858 41,934 37,861 27,071 19,482 12,621 29.38%
-
NP to SH 59,244 42,858 41,934 37,861 27,071 19,482 12,621 29.38%
-
Tax Rate 30.27% 27.64% 25.47% 35.05% 34.82% 36.61% 38.09% -
Total Cost 287,682 200,150 220,204 272,882 165,332 132,055 84,368 22.67%
-
Net Worth 515,214 462,591 398,185 289,695 258,050 284,876 271,459 11.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,753 - 7,771 4,997 3,702 3,325 2,848 22.76%
Div Payout % 16.46% - 18.53% 13.20% 13.68% 17.07% 22.57% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 515,214 462,591 398,185 289,695 258,050 284,876 271,459 11.26%
NOSH 195,156 195,186 195,188 144,847 129,025 94,958 95,584 12.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.08% 17.64% 16.00% 12.18% 14.07% 12.86% 13.01% -
ROE 11.50% 9.26% 10.53% 13.07% 10.49% 6.84% 4.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 177.77 124.50 134.30 214.53 149.12 159.58 101.47 9.79%
EPS 30.36 21.96 21.48 26.14 20.98 20.52 13.20 14.88%
DPS 5.00 0.00 3.98 3.45 2.87 3.50 3.00 8.88%
NAPS 2.64 2.37 2.04 2.00 2.00 3.00 2.84 -1.20%
Adjusted Per Share Value based on latest NOSH - 144,847
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 59.15 41.43 44.69 52.98 32.80 25.84 16.54 23.65%
EPS 10.10 7.31 7.15 6.45 4.62 3.32 2.15 29.39%
DPS 1.66 0.00 1.33 0.85 0.63 0.57 0.49 22.54%
NAPS 0.8784 0.7887 0.6789 0.4939 0.4399 0.4857 0.4628 11.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.97 0.65 1.16 1.61 1.02 1.26 1.28 -
P/RPS 0.55 0.52 0.86 0.75 0.68 0.79 1.26 -12.89%
P/EPS 3.20 2.96 5.40 6.16 4.86 6.14 9.69 -16.85%
EY 31.30 33.78 18.52 16.24 20.57 16.28 10.32 20.30%
DY 5.15 0.00 3.43 2.14 2.81 2.78 2.34 14.04%
P/NAPS 0.37 0.27 0.57 0.81 0.51 0.42 0.45 -3.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 27/02/06 23/02/05 27/02/04 27/02/03 27/02/02 26/02/01 -
Price 1.20 0.68 1.08 1.98 1.03 1.40 1.27 -
P/RPS 0.68 0.55 0.80 0.92 0.69 0.88 1.25 -9.64%
P/EPS 3.95 3.10 5.03 7.58 4.91 6.82 9.62 -13.78%
EY 25.30 32.29 19.89 13.20 20.37 14.65 10.40 15.96%
DY 4.17 0.00 3.69 1.74 2.79 2.50 2.36 9.94%
P/NAPS 0.45 0.29 0.53 0.99 0.52 0.47 0.45 0.00%

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