[MKH] YoY TTM Result on 31-Dec-2007 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -15.26%
YoY- -13.0%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 245,999 369,529 367,772 284,912 346,926 243,008 262,138 -1.05%
PBT 31,772 61,262 72,393 65,536 84,964 59,231 56,268 -9.08%
Tax -7,700 -16,369 -19,982 -13,995 -25,720 -16,373 -14,334 -9.83%
NP 24,072 44,893 52,411 51,541 59,244 42,858 41,934 -8.83%
-
NP to SH 24,132 43,475 52,575 51,541 59,244 42,858 41,934 -8.79%
-
Tax Rate 24.24% 26.72% 27.60% 21.35% 30.27% 27.64% 25.47% -
Total Cost 221,927 324,636 315,361 233,371 287,682 200,150 220,204 0.12%
-
Net Worth 481,052 457,865 625,611 556,546 515,214 462,591 398,185 3.19%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 12,018 11,449 11,341 9,771 9,753 - 7,771 7.53%
Div Payout % 49.80% 26.34% 21.57% 18.96% 16.46% - 18.53% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 481,052 457,865 625,611 556,546 515,214 462,591 398,185 3.19%
NOSH 240,526 228,932 229,161 219,979 195,156 195,186 195,188 3.54%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.79% 12.15% 14.25% 18.09% 17.08% 17.64% 16.00% -
ROE 5.02% 9.50% 8.40% 9.26% 11.50% 9.26% 10.53% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 102.28 161.41 160.49 129.52 177.77 124.50 134.30 -4.43%
EPS 10.03 18.99 22.94 23.43 30.36 21.96 21.48 -11.91%
DPS 5.00 5.00 4.95 4.44 5.00 0.00 3.98 3.87%
NAPS 2.00 2.00 2.73 2.53 2.64 2.37 2.04 -0.32%
Adjusted Per Share Value based on latest NOSH - 219,979
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 41.94 63.00 62.70 48.57 59.15 41.43 44.69 -1.05%
EPS 4.11 7.41 8.96 8.79 10.10 7.31 7.15 -8.81%
DPS 2.05 1.95 1.93 1.67 1.66 0.00 1.33 7.47%
NAPS 0.8201 0.7806 1.0666 0.9489 0.8784 0.7887 0.6789 3.19%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.37 1.14 0.67 1.19 0.97 0.65 1.16 -
P/RPS 1.34 0.71 0.42 0.92 0.55 0.52 0.86 7.66%
P/EPS 13.65 6.00 2.92 5.08 3.20 2.96 5.40 16.70%
EY 7.32 16.66 34.24 19.69 31.30 33.78 18.52 -14.32%
DY 3.65 4.39 7.39 3.73 5.15 0.00 3.43 1.04%
P/NAPS 0.69 0.57 0.25 0.47 0.37 0.27 0.57 3.23%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 27/02/08 15/02/07 27/02/06 23/02/05 -
Price 1.50 1.08 0.70 1.14 1.20 0.68 1.08 -
P/RPS 1.47 0.67 0.44 0.88 0.68 0.55 0.80 10.66%
P/EPS 14.95 5.69 3.05 4.87 3.95 3.10 5.03 19.89%
EY 6.69 17.58 32.77 20.55 25.30 32.29 19.89 -16.59%
DY 3.33 4.63 7.07 3.90 4.17 0.00 3.69 -1.69%
P/NAPS 0.75 0.54 0.26 0.45 0.45 0.29 0.53 5.95%

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