[MKH] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -30.99%
YoY- -46.93%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 345,954 303,858 299,546 295,068 307,791 273,038 306,970 8.27%
PBT 70,996 52,365 45,714 54,684 78,391 68,024 86,730 -12.46%
Tax -19,559 -10,957 -10,846 -12,712 -17,571 -16,114 -21,078 -4.85%
NP 51,437 41,408 34,868 41,972 60,820 51,909 65,652 -14.97%
-
NP to SH 51,587 41,498 34,902 41,972 60,820 51,784 65,362 -14.55%
-
Tax Rate 27.55% 20.92% 23.73% 23.25% 22.41% 23.69% 24.30% -
Total Cost 294,517 262,450 264,678 253,096 246,971 221,129 241,318 14.16%
-
Net Worth 612,220 594,452 574,223 556,546 529,722 530,981 526,699 10.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 11,337 - - - 9,773 - - -
Div Payout % 21.98% - - - 16.07% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 612,220 594,452 574,223 556,546 529,722 530,981 526,699 10.52%
NOSH 226,748 226,027 224,305 219,979 195,469 195,213 195,074 10.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.87% 13.63% 11.64% 14.22% 19.76% 19.01% 21.39% -
ROE 8.43% 6.98% 6.08% 7.54% 11.48% 9.75% 12.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 152.57 134.43 133.54 134.13 157.46 139.87 157.36 -2.03%
EPS 22.75 18.36 15.56 19.08 31.12 26.53 33.50 -22.68%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.70 2.63 2.56 2.53 2.71 2.72 2.70 0.00%
Adjusted Per Share Value based on latest NOSH - 219,979
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.98 51.80 51.07 50.31 52.47 46.55 52.34 8.26%
EPS 8.80 7.08 5.95 7.16 10.37 8.83 11.14 -14.50%
DPS 1.93 0.00 0.00 0.00 1.67 0.00 0.00 -
NAPS 1.0438 1.0135 0.979 0.9489 0.9031 0.9053 0.898 10.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.94 1.13 1.19 1.30 1.41 1.26 -
P/RPS 0.58 0.70 0.85 0.89 0.83 1.01 0.80 -19.24%
P/EPS 3.87 5.12 7.26 6.24 4.18 5.32 3.76 1.93%
EY 25.85 19.53 13.77 16.03 23.93 18.81 26.59 -1.85%
DY 5.68 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.33 0.36 0.44 0.47 0.48 0.52 0.47 -20.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 27/02/08 30/11/07 29/08/07 28/05/07 -
Price 0.69 0.91 1.12 1.14 1.16 1.35 1.24 -
P/RPS 0.45 0.68 0.84 0.85 0.74 0.97 0.79 -31.21%
P/EPS 3.03 4.96 7.20 5.97 3.73 5.09 3.70 -12.43%
EY 32.97 20.18 13.89 16.74 26.82 19.65 27.02 14.14%
DY 7.25 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.26 0.35 0.44 0.45 0.43 0.50 0.46 -31.56%

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