[MKH] QoQ Annualized Quarter Result on 31-Dec-2001 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 324.36%
YoY- 1315.35%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 202,413 199,686 222,026 213,132 114,341 94,896 89,704 71.95%
PBT 45,907 45,633 52,892 59,940 17,141 13,484 12,150 142.39%
Tax -16,095 -13,969 -17,728 -18,272 -7,322 -5,686 -4,804 123.73%
NP 29,812 31,664 35,164 41,668 9,819 7,797 7,346 154.20%
-
NP to SH 29,812 31,664 35,164 41,668 9,819 7,797 7,346 154.20%
-
Tax Rate 35.06% 30.61% 33.52% 30.48% 42.72% 42.17% 39.54% -
Total Cost 172,601 168,022 186,862 171,464 104,522 87,098 82,358 63.69%
-
Net Worth 299,284 299,224 293,508 285,826 275,387 274,362 271,441 6.72%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,705 - - - 3,323 - - -
Div Payout % 12.43% - - - 33.85% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 299,284 299,224 293,508 285,826 275,387 274,362 271,441 6.72%
NOSH 95,011 94,992 94,986 94,958 94,961 94,935 94,909 0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.73% 15.86% 15.84% 19.55% 8.59% 8.22% 8.19% -
ROE 9.96% 10.58% 11.98% 14.58% 3.57% 2.84% 2.71% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 213.04 210.21 233.74 224.45 120.41 99.96 94.52 71.82%
EPS 24.61 33.33 37.02 43.88 10.34 8.21 7.74 116.07%
DPS 3.90 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 3.15 3.15 3.09 3.01 2.90 2.89 2.86 6.64%
Adjusted Per Share Value based on latest NOSH - 94,958
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 35.01 34.54 38.40 36.86 19.78 16.41 15.52 71.91%
EPS 5.16 5.48 6.08 7.21 1.70 1.35 1.27 154.40%
DPS 0.64 0.00 0.00 0.00 0.57 0.00 0.00 -
NAPS 0.5176 0.5175 0.5077 0.4944 0.4763 0.4745 0.4695 6.71%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.59 1.73 1.40 1.26 1.00 1.07 1.03 -
P/RPS 0.75 0.82 0.60 0.56 0.83 1.07 1.09 -22.04%
P/EPS 5.07 5.19 3.78 2.87 9.67 13.03 13.31 -47.42%
EY 19.73 19.27 26.44 34.83 10.34 7.68 7.51 90.28%
DY 2.45 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 0.50 0.55 0.45 0.42 0.34 0.37 0.36 24.45%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 27/08/02 30/05/02 27/02/02 28/11/01 27/08/01 25/05/01 -
Price 1.17 1.79 1.59 1.40 1.28 1.20 0.95 -
P/RPS 0.55 0.85 0.68 0.62 1.06 1.20 1.01 -33.29%
P/EPS 3.73 5.37 4.29 3.19 12.38 14.61 12.27 -54.75%
EY 26.82 18.62 23.28 31.34 8.08 6.84 8.15 121.08%
DY 3.33 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.37 0.57 0.51 0.47 0.44 0.42 0.33 7.91%

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