[MKH] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 16.41%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 315,880 379,820 370,159 365,806 350,586 382,340 345,954 -5.88%
PBT 39,078 74,348 57,743 60,970 50,410 60,272 70,996 -32.86%
Tax -9,840 -19,828 -15,013 -15,086 -11,576 -14,404 -19,559 -36.77%
NP 29,238 54,520 42,730 45,884 38,834 45,868 51,437 -31.40%
-
NP to SH 27,966 53,204 41,655 45,028 38,682 45,924 51,587 -33.53%
-
Tax Rate 25.18% 26.67% 26.00% 24.74% 22.96% 23.90% 27.55% -
Total Cost 286,642 325,300 327,429 319,922 311,752 336,472 294,517 -1.79%
-
Net Worth 664,252 663,905 620,811 458,208 634,769 625,611 612,220 5.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 11,454 - - - 11,337 -
Div Payout % - - 27.50% - - - 21.98% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 664,252 663,905 620,811 458,208 634,769 625,611 612,220 5.59%
NOSH 240,671 228,932 229,081 229,104 229,158 229,161 226,748 4.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.26% 14.35% 11.54% 12.54% 11.08% 12.00% 14.87% -
ROE 4.21% 8.01% 6.71% 9.83% 6.09% 7.34% 8.43% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 131.25 165.91 161.58 159.67 152.99 166.84 152.57 -9.55%
EPS 11.62 23.24 17.32 18.72 16.88 20.04 22.75 -36.12%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.76 2.90 2.71 2.00 2.77 2.73 2.70 1.47%
Adjusted Per Share Value based on latest NOSH - 229,031
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 53.85 64.76 63.11 62.37 59.77 65.18 58.98 -5.89%
EPS 4.77 9.07 7.10 7.68 6.59 7.83 8.80 -33.54%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 1.93 -
NAPS 1.1325 1.1319 1.0584 0.7812 1.0822 1.0666 1.0438 5.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.10 1.14 1.03 0.83 0.68 0.67 0.88 -
P/RPS 0.84 0.69 0.64 0.52 0.44 0.40 0.58 28.03%
P/EPS 9.47 4.91 5.66 4.22 4.03 3.34 3.87 81.68%
EY 10.56 20.39 17.65 23.68 24.82 29.91 25.85 -44.97%
DY 0.00 0.00 4.85 0.00 0.00 0.00 5.68 -
P/NAPS 0.40 0.39 0.38 0.42 0.25 0.25 0.33 13.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 28/08/09 26/05/09 26/02/09 28/11/08 -
Price 0.98 1.08 1.18 1.00 0.81 0.70 0.69 -
P/RPS 0.75 0.65 0.73 0.63 0.53 0.42 0.45 40.61%
P/EPS 8.43 4.65 6.49 5.09 4.80 3.49 3.03 97.93%
EY 11.86 21.52 15.41 19.65 20.84 28.63 32.97 -49.45%
DY 0.00 0.00 4.24 0.00 0.00 0.00 7.25 -
P/NAPS 0.36 0.37 0.44 0.50 0.29 0.26 0.26 24.25%

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