[MKH] QoQ Annualized Quarter Result on 31-Mar-2006 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -11.58%
YoY- 57.82%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 386,584 309,592 268,761 254,668 237,824 235,994 219,724 45.58%
PBT 106,104 73,355 64,521 53,868 60,428 52,385 44,508 78.17%
Tax -27,016 -22,956 -17,009 -15,004 -16,472 -14,836 -15,045 47.57%
NP 79,088 50,399 47,512 38,864 43,956 37,549 29,462 92.80%
-
NP to SH 79,088 50,399 47,512 38,864 43,956 37,549 29,462 92.80%
-
Tax Rate 25.46% 31.29% 26.36% 27.85% 27.26% 28.32% 33.80% -
Total Cost 307,496 259,193 221,249 215,804 193,868 198,445 190,261 37.59%
-
Net Worth 515,214 491,530 487,602 472,142 462,591 458,479 413,465 15.75%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 9,752 - - - 9,754 - -
Div Payout % - 19.35% - - - 25.98% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 515,214 491,530 487,602 472,142 462,591 458,479 413,465 15.75%
NOSH 195,156 195,051 195,041 195,100 195,186 195,097 195,030 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.46% 16.28% 17.68% 15.26% 18.48% 15.91% 13.41% -
ROE 15.35% 10.25% 9.74% 8.23% 9.50% 8.19% 7.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 198.09 158.72 137.80 130.53 121.84 120.96 112.66 45.52%
EPS 40.56 25.84 24.36 19.92 22.52 19.25 15.11 92.80%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.64 2.52 2.50 2.42 2.37 2.35 2.12 15.70%
Adjusted Per Share Value based on latest NOSH - 194,988
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.91 52.78 45.82 43.42 40.55 40.23 37.46 45.59%
EPS 13.48 8.59 8.10 6.63 7.49 6.40 5.02 92.84%
DPS 0.00 1.66 0.00 0.00 0.00 1.66 0.00 -
NAPS 0.8784 0.838 0.8313 0.805 0.7887 0.7817 0.7049 15.75%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.97 0.77 0.69 0.71 0.65 0.64 0.74 -
P/RPS 0.49 0.49 0.50 0.54 0.53 0.53 0.66 -17.96%
P/EPS 2.39 2.98 2.83 3.56 2.89 3.33 4.90 -37.95%
EY 41.78 33.56 35.30 28.06 34.65 30.07 20.41 61.00%
DY 0.00 6.49 0.00 0.00 0.00 7.81 0.00 -
P/NAPS 0.37 0.31 0.28 0.29 0.27 0.27 0.35 3.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 -
Price 1.20 0.88 0.74 0.68 0.68 0.63 0.66 -
P/RPS 0.61 0.55 0.54 0.52 0.56 0.52 0.59 2.24%
P/EPS 2.96 3.41 3.04 3.41 3.02 3.27 4.37 -22.81%
EY 33.77 29.36 32.92 29.29 33.12 30.55 22.89 29.50%
DY 0.00 5.68 0.00 0.00 0.00 7.94 0.00 -
P/NAPS 0.45 0.35 0.30 0.28 0.29 0.27 0.31 28.11%

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