[MKH] QoQ Annualized Quarter Result on 30-Sep-2003 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -14.94%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 286,109 279,572 268,588 286,869 244,602 228,616 173,092 39.84%
PBT 62,680 50,034 48,888 56,683 61,737 45,568 42,452 29.69%
Tax -19,894 -17,190 -14,588 -19,720 -18,284 -12,982 -11,744 42.14%
NP 42,785 32,844 34,300 36,963 43,453 32,586 30,708 24.77%
-
NP to SH 42,785 32,844 34,300 36,963 43,453 32,586 30,708 24.77%
-
Tax Rate 31.74% 34.36% 29.84% 34.79% 29.62% 28.49% 27.66% -
Total Cost 243,324 246,728 234,288 249,906 201,149 196,030 142,384 42.98%
-
Net Worth 382,046 367,353 363,568 350,772 349,427 331,102 303,209 16.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 7,842 3,712 5,518 - -
Div Payout % - - - 21.22% 8.54% 16.93% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 382,046 367,353 363,568 350,772 349,427 331,102 303,209 16.67%
NOSH 145,264 145,198 144,847 142,590 139,214 137,959 129,025 8.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.95% 11.75% 12.77% 12.88% 17.76% 14.25% 17.74% -
ROE 11.20% 8.94% 9.43% 10.54% 12.44% 9.84% 10.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 196.96 192.54 185.43 201.18 175.70 165.71 134.15 29.20%
EPS 29.45 22.62 23.68 19.14 31.21 23.62 23.80 15.27%
DPS 0.00 0.00 0.00 5.50 2.67 4.00 0.00 -
NAPS 2.63 2.53 2.51 2.46 2.51 2.40 2.35 7.80%
Adjusted Per Share Value based on latest NOSH - 142,776
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.49 48.35 46.46 49.62 42.31 39.54 29.94 39.84%
EPS 7.40 5.68 5.93 6.39 7.52 5.64 5.31 24.78%
DPS 0.00 0.00 0.00 1.36 0.64 0.95 0.00 -
NAPS 0.6608 0.6354 0.6288 0.6067 0.6044 0.5727 0.5244 16.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.59 1.98 1.61 1.21 1.00 0.99 1.02 -
P/RPS 0.81 1.03 0.87 0.60 0.57 0.60 0.76 4.34%
P/EPS 5.40 8.75 6.80 4.67 3.20 4.19 4.29 16.59%
EY 18.52 11.42 14.71 21.42 31.21 23.86 23.33 -14.27%
DY 0.00 0.00 0.00 4.55 2.67 4.04 0.00 -
P/NAPS 0.60 0.78 0.64 0.49 0.40 0.41 0.43 24.89%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 -
Price 1.13 1.44 1.98 1.51 1.16 1.04 1.03 -
P/RPS 0.57 0.75 1.07 0.75 0.66 0.63 0.77 -18.18%
P/EPS 3.84 6.37 8.36 5.83 3.72 4.40 4.33 -7.70%
EY 26.06 15.71 11.96 17.17 26.91 22.71 23.11 8.34%
DY 0.00 0.00 0.00 3.64 2.30 3.85 0.00 -
P/NAPS 0.43 0.57 0.79 0.61 0.46 0.43 0.44 -1.52%

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