[MKH] QoQ Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 33.35%
YoY- 37.23%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 279,572 268,588 286,869 244,602 228,616 173,092 202,413 23.99%
PBT 50,034 48,888 56,683 61,737 45,568 42,452 45,907 5.90%
Tax -17,190 -14,588 -19,720 -18,284 -12,982 -11,744 -16,095 4.48%
NP 32,844 34,300 36,963 43,453 32,586 30,708 29,812 6.66%
-
NP to SH 32,844 34,300 36,963 43,453 32,586 30,708 29,812 6.66%
-
Tax Rate 34.36% 29.84% 34.79% 29.62% 28.49% 27.66% 35.06% -
Total Cost 246,728 234,288 249,906 201,149 196,030 142,384 172,601 26.86%
-
Net Worth 367,353 363,568 350,772 349,427 331,102 303,209 299,284 14.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 7,842 3,712 5,518 - 3,705 -
Div Payout % - - 21.22% 8.54% 16.93% - 12.43% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 367,353 363,568 350,772 349,427 331,102 303,209 299,284 14.62%
NOSH 145,198 144,847 142,590 139,214 137,959 129,025 95,011 32.64%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.75% 12.77% 12.88% 17.76% 14.25% 17.74% 14.73% -
ROE 8.94% 9.43% 10.54% 12.44% 9.84% 10.13% 9.96% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 192.54 185.43 201.18 175.70 165.71 134.15 213.04 -6.51%
EPS 22.62 23.68 19.14 31.21 23.62 23.80 24.61 -5.46%
DPS 0.00 0.00 5.50 2.67 4.00 0.00 3.90 -
NAPS 2.53 2.51 2.46 2.51 2.40 2.35 3.15 -13.58%
Adjusted Per Share Value based on latest NOSH - 139,171
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.35 46.46 49.62 42.31 39.54 29.94 35.01 23.98%
EPS 5.68 5.93 6.39 7.52 5.64 5.31 5.16 6.60%
DPS 0.00 0.00 1.36 0.64 0.95 0.00 0.64 -
NAPS 0.6354 0.6288 0.6067 0.6044 0.5727 0.5244 0.5176 14.63%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.98 1.61 1.21 1.00 0.99 1.02 1.59 -
P/RPS 1.03 0.87 0.60 0.57 0.60 0.76 0.75 23.52%
P/EPS 8.75 6.80 4.67 3.20 4.19 4.29 5.07 43.83%
EY 11.42 14.71 21.42 31.21 23.86 23.33 19.73 -30.52%
DY 0.00 0.00 4.55 2.67 4.04 0.00 2.45 -
P/NAPS 0.78 0.64 0.49 0.40 0.41 0.43 0.50 34.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.44 1.98 1.51 1.16 1.04 1.03 1.17 -
P/RPS 0.75 1.07 0.75 0.66 0.63 0.77 0.55 22.94%
P/EPS 6.37 8.36 5.83 3.72 4.40 4.33 3.73 42.82%
EY 15.71 11.96 17.17 26.91 22.71 23.11 26.82 -29.96%
DY 0.00 0.00 3.64 2.30 3.85 0.00 3.33 -
P/NAPS 0.57 0.79 0.61 0.46 0.43 0.44 0.37 33.35%

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