[MKH] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 4.37%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 582,139 411,900 245,999 369,529 367,772 284,912 346,926 9.00%
PBT 123,680 60,377 31,772 61,262 72,393 65,536 84,964 6.45%
Tax -28,400 -13,314 -7,700 -16,369 -19,982 -13,995 -25,720 1.66%
NP 95,280 47,063 24,072 44,893 52,411 51,541 59,244 8.23%
-
NP to SH 95,090 47,687 24,132 43,475 52,575 51,541 59,244 8.19%
-
Tax Rate 22.96% 22.05% 24.24% 26.72% 27.60% 21.35% 30.27% -
Total Cost 486,859 364,837 221,927 324,636 315,361 233,371 287,682 9.15%
-
Net Worth 640,000 528,864 481,052 457,865 625,611 556,546 515,214 3.67%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,546 13,232 12,018 11,449 11,341 9,771 9,753 6.88%
Div Payout % 15.30% 27.75% 49.80% 26.34% 21.57% 18.96% 16.46% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 640,000 528,864 481,052 457,865 625,611 556,546 515,214 3.67%
NOSH 320,000 264,432 240,526 228,932 229,161 219,979 195,156 8.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.37% 11.43% 9.79% 12.15% 14.25% 18.09% 17.08% -
ROE 14.86% 9.02% 5.02% 9.50% 8.40% 9.26% 11.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 181.92 155.77 102.28 161.41 160.49 129.52 177.77 0.38%
EPS 29.72 18.03 10.03 18.99 22.94 23.43 30.36 -0.35%
DPS 4.55 5.00 5.00 5.00 4.95 4.44 5.00 -1.55%
NAPS 2.00 2.00 2.00 2.00 2.73 2.53 2.64 -4.51%
Adjusted Per Share Value based on latest NOSH - 228,932
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.25 70.22 41.94 63.00 62.70 48.57 59.15 9.00%
EPS 16.21 8.13 4.11 7.41 8.96 8.79 10.10 8.19%
DPS 2.48 2.26 2.05 1.95 1.93 1.67 1.66 6.91%
NAPS 1.0911 0.9017 0.8201 0.7806 1.0666 0.9489 0.8784 3.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.79 1.49 1.37 1.14 0.67 1.19 0.97 -
P/RPS 0.98 0.96 1.34 0.71 0.42 0.92 0.55 10.09%
P/EPS 6.02 8.26 13.65 6.00 2.92 5.08 3.20 11.09%
EY 16.60 12.10 7.32 16.66 34.24 19.69 31.30 -10.02%
DY 2.54 3.36 3.65 4.39 7.39 3.73 5.15 -11.10%
P/NAPS 0.90 0.75 0.69 0.57 0.25 0.47 0.37 15.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 15/02/07 -
Price 1.87 1.81 1.50 1.08 0.70 1.14 1.20 -
P/RPS 1.03 1.16 1.47 0.67 0.44 0.88 0.68 7.15%
P/EPS 6.29 10.04 14.95 5.69 3.05 4.87 3.95 8.05%
EY 15.89 9.96 6.69 17.58 32.77 20.55 25.30 -7.45%
DY 2.43 2.76 3.33 4.63 7.07 3.90 4.17 -8.59%
P/NAPS 0.94 0.91 0.75 0.54 0.26 0.45 0.45 13.05%

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