[MKH] QoQ Annualized Quarter Result on 30-Sep-2002 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -5.85%
YoY- 203.62%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 244,602 228,616 173,092 202,413 199,686 222,026 213,132 9.64%
PBT 61,737 45,568 42,452 45,907 45,633 52,892 59,940 1.99%
Tax -18,284 -12,982 -11,744 -16,095 -13,969 -17,728 -18,272 0.04%
NP 43,453 32,586 30,708 29,812 31,664 35,164 41,668 2.84%
-
NP to SH 43,453 32,586 30,708 29,812 31,664 35,164 41,668 2.84%
-
Tax Rate 29.62% 28.49% 27.66% 35.06% 30.61% 33.52% 30.48% -
Total Cost 201,149 196,030 142,384 172,601 168,022 186,862 171,464 11.26%
-
Net Worth 349,427 331,102 303,209 299,284 299,224 293,508 285,826 14.37%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,712 5,518 - 3,705 - - - -
Div Payout % 8.54% 16.93% - 12.43% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 349,427 331,102 303,209 299,284 299,224 293,508 285,826 14.37%
NOSH 139,214 137,959 129,025 95,011 94,992 94,986 94,958 29.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.76% 14.25% 17.74% 14.73% 15.86% 15.84% 19.55% -
ROE 12.44% 9.84% 10.13% 9.96% 10.58% 11.98% 14.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 175.70 165.71 134.15 213.04 210.21 233.74 224.45 -15.10%
EPS 31.21 23.62 23.80 24.61 33.33 37.02 43.88 -20.36%
DPS 2.67 4.00 0.00 3.90 0.00 0.00 0.00 -
NAPS 2.51 2.40 2.35 3.15 3.15 3.09 3.01 -11.43%
Adjusted Per Share Value based on latest NOSH - 94,940
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.31 39.54 29.94 35.01 34.54 38.40 36.86 9.65%
EPS 7.52 5.64 5.31 5.16 5.48 6.08 7.21 2.85%
DPS 0.64 0.95 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.6044 0.5727 0.5244 0.5176 0.5175 0.5077 0.4944 14.37%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.00 0.99 1.02 1.59 1.73 1.40 1.26 -
P/RPS 0.57 0.60 0.76 0.75 0.82 0.60 0.56 1.19%
P/EPS 3.20 4.19 4.29 5.07 5.19 3.78 2.87 7.54%
EY 31.21 23.86 23.33 19.73 19.27 26.44 34.83 -7.07%
DY 2.67 4.04 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.43 0.50 0.55 0.45 0.42 -3.20%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 27/08/02 30/05/02 27/02/02 -
Price 1.16 1.04 1.03 1.17 1.79 1.59 1.40 -
P/RPS 0.66 0.63 0.77 0.55 0.85 0.68 0.62 4.26%
P/EPS 3.72 4.40 4.33 3.73 5.37 4.29 3.19 10.82%
EY 26.91 22.71 23.11 26.82 18.62 23.28 31.34 -9.68%
DY 2.30 3.85 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.37 0.57 0.51 0.47 -1.42%

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