[MKH] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -15.77%
YoY- 10.83%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 379,820 370,159 365,806 350,586 382,340 345,954 303,858 15.99%
PBT 74,348 57,743 60,970 50,410 60,272 70,996 52,365 26.24%
Tax -19,828 -15,013 -15,086 -11,576 -14,404 -19,559 -10,957 48.33%
NP 54,520 42,730 45,884 38,834 45,868 51,437 41,408 20.06%
-
NP to SH 53,204 41,655 45,028 38,682 45,924 51,587 41,498 17.96%
-
Tax Rate 26.67% 26.00% 24.74% 22.96% 23.90% 27.55% 20.92% -
Total Cost 325,300 327,429 319,922 311,752 336,472 294,517 262,450 15.34%
-
Net Worth 663,905 620,811 458,208 634,769 625,611 612,220 594,452 7.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 11,454 - - - 11,337 - -
Div Payout % - 27.50% - - - 21.98% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 663,905 620,811 458,208 634,769 625,611 612,220 594,452 7.62%
NOSH 228,932 229,081 229,104 229,158 229,161 226,748 226,027 0.85%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.35% 11.54% 12.54% 11.08% 12.00% 14.87% 13.63% -
ROE 8.01% 6.71% 9.83% 6.09% 7.34% 8.43% 6.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 165.91 161.58 159.67 152.99 166.84 152.57 134.43 15.01%
EPS 23.24 17.32 18.72 16.88 20.04 22.75 18.36 16.96%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.90 2.71 2.00 2.77 2.73 2.70 2.63 6.71%
Adjusted Per Share Value based on latest NOSH - 229,154
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.76 63.11 62.37 59.77 65.18 58.98 51.80 16.00%
EPS 9.07 7.10 7.68 6.59 7.83 8.80 7.08 17.90%
DPS 0.00 1.95 0.00 0.00 0.00 1.93 0.00 -
NAPS 1.1319 1.0584 0.7812 1.0822 1.0666 1.0438 1.0135 7.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.14 1.03 0.83 0.68 0.67 0.88 0.94 -
P/RPS 0.69 0.64 0.52 0.44 0.40 0.58 0.70 -0.95%
P/EPS 4.91 5.66 4.22 4.03 3.34 3.87 5.12 -2.74%
EY 20.39 17.65 23.68 24.82 29.91 25.85 19.53 2.90%
DY 0.00 4.85 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.39 0.38 0.42 0.25 0.25 0.33 0.36 5.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 26/05/09 26/02/09 28/11/08 28/08/08 -
Price 1.08 1.18 1.00 0.81 0.70 0.69 0.91 -
P/RPS 0.65 0.73 0.63 0.53 0.42 0.45 0.68 -2.95%
P/EPS 4.65 6.49 5.09 4.80 3.49 3.03 4.96 -4.20%
EY 21.52 15.41 19.65 20.84 28.63 32.97 20.18 4.36%
DY 0.00 4.24 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.37 0.44 0.50 0.29 0.26 0.26 0.35 3.76%

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