[MKH] QoQ Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 17.06%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 309,592 268,761 254,668 237,824 235,994 219,724 229,496 22.06%
PBT 73,355 64,521 53,868 60,428 52,385 44,508 39,400 51.28%
Tax -22,956 -17,009 -15,004 -16,472 -14,836 -15,045 -14,774 34.11%
NP 50,399 47,512 38,864 43,956 37,549 29,462 24,626 61.12%
-
NP to SH 50,399 47,512 38,864 43,956 37,549 29,462 24,626 61.12%
-
Tax Rate 31.29% 26.36% 27.85% 27.26% 28.32% 33.80% 37.50% -
Total Cost 259,193 221,249 215,804 193,868 198,445 190,261 204,870 16.95%
-
Net Worth 491,530 487,602 472,142 462,591 458,479 413,465 403,928 13.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,752 - - - 9,754 - - -
Div Payout % 19.35% - - - 25.98% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 491,530 487,602 472,142 462,591 458,479 413,465 403,928 13.96%
NOSH 195,051 195,041 195,100 195,186 195,097 195,030 195,134 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.28% 17.68% 15.26% 18.48% 15.91% 13.41% 10.73% -
ROE 10.25% 9.74% 8.23% 9.50% 8.19% 7.13% 6.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 158.72 137.80 130.53 121.84 120.96 112.66 117.61 22.09%
EPS 25.84 24.36 19.92 22.52 19.25 15.11 12.62 61.17%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.52 2.50 2.42 2.37 2.35 2.12 2.07 13.99%
Adjusted Per Share Value based on latest NOSH - 195,186
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 53.55 46.49 44.05 41.13 40.82 38.00 39.69 22.07%
EPS 8.72 8.22 6.72 7.60 6.49 5.10 4.26 61.14%
DPS 1.69 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.8502 0.8434 0.8166 0.8001 0.793 0.7151 0.6986 13.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.77 0.69 0.71 0.65 0.64 0.74 1.02 -
P/RPS 0.49 0.50 0.54 0.53 0.53 0.66 0.87 -31.77%
P/EPS 2.98 2.83 3.56 2.89 3.33 4.90 8.08 -48.54%
EY 33.56 35.30 28.06 34.65 30.07 20.41 12.37 94.40%
DY 6.49 0.00 0.00 0.00 7.81 0.00 0.00 -
P/NAPS 0.31 0.28 0.29 0.27 0.27 0.35 0.49 -26.28%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 -
Price 0.88 0.74 0.68 0.68 0.63 0.66 0.79 -
P/RPS 0.55 0.54 0.52 0.56 0.52 0.59 0.67 -12.31%
P/EPS 3.41 3.04 3.41 3.02 3.27 4.37 6.26 -33.27%
EY 29.36 32.92 29.29 33.12 30.55 22.89 15.97 50.01%
DY 5.68 0.00 0.00 0.00 7.94 0.00 0.00 -
P/NAPS 0.35 0.30 0.28 0.29 0.27 0.31 0.38 -5.33%

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