[MKH] QoQ Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 27.45%
YoY- -16.24%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 268,761 254,668 237,824 235,994 219,724 229,496 209,768 18.01%
PBT 64,521 53,868 60,428 52,385 44,508 39,400 33,044 56.41%
Tax -17,009 -15,004 -16,472 -14,836 -15,045 -14,774 -10,324 39.62%
NP 47,512 38,864 43,956 37,549 29,462 24,626 22,720 63.75%
-
NP to SH 47,512 38,864 43,956 37,549 29,462 24,626 22,720 63.75%
-
Tax Rate 26.36% 27.85% 27.26% 28.32% 33.80% 37.50% 31.24% -
Total Cost 221,249 215,804 193,868 198,445 190,261 204,870 187,048 11.87%
-
Net Worth 487,602 472,142 462,591 458,479 413,465 403,928 398,185 14.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 9,754 - - - -
Div Payout % - - - 25.98% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 487,602 472,142 462,591 458,479 413,465 403,928 398,185 14.50%
NOSH 195,041 195,100 195,186 195,097 195,030 195,134 195,188 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.68% 15.26% 18.48% 15.91% 13.41% 10.73% 10.83% -
ROE 9.74% 8.23% 9.50% 8.19% 7.13% 6.10% 5.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.80 130.53 121.84 120.96 112.66 117.61 107.47 18.07%
EPS 24.36 19.92 22.52 19.25 15.11 12.62 11.64 63.83%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.50 2.42 2.37 2.35 2.12 2.07 2.04 14.56%
Adjusted Per Share Value based on latest NOSH - 195,220
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.82 43.42 40.55 40.23 37.46 39.13 35.76 18.02%
EPS 8.10 6.63 7.49 6.40 5.02 4.20 3.87 63.84%
DPS 0.00 0.00 0.00 1.66 0.00 0.00 0.00 -
NAPS 0.8313 0.805 0.7887 0.7817 0.7049 0.6887 0.6789 14.49%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.71 0.65 0.64 0.74 1.02 1.16 -
P/RPS 0.50 0.54 0.53 0.53 0.66 0.87 1.08 -40.23%
P/EPS 2.83 3.56 2.89 3.33 4.90 8.08 9.97 -56.90%
EY 35.30 28.06 34.65 30.07 20.41 12.37 10.03 131.90%
DY 0.00 0.00 0.00 7.81 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.27 0.27 0.35 0.49 0.57 -37.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 23/02/05 -
Price 0.74 0.68 0.68 0.63 0.66 0.79 1.08 -
P/RPS 0.54 0.52 0.56 0.52 0.59 0.67 1.00 -33.76%
P/EPS 3.04 3.41 3.02 3.27 4.37 6.26 9.28 -52.57%
EY 32.92 29.29 33.12 30.55 22.89 15.97 10.78 110.91%
DY 0.00 0.00 0.00 7.94 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.27 0.31 0.38 0.53 -31.64%

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