[MKH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 79.46%
YoY- -31.14%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 127,334 59,456 235,994 164,793 114,748 52,442 276,843 -40.44%
PBT 26,934 15,107 52,385 33,381 19,700 8,261 60,229 -41.55%
Tax -7,502 -4,118 -14,836 -11,284 -7,387 -2,581 -15,400 -38.11%
NP 19,432 10,989 37,549 22,097 12,313 5,680 44,829 -42.75%
-
NP to SH 19,432 10,989 37,549 22,097 12,313 5,680 44,829 -42.75%
-
Tax Rate 27.85% 27.26% 28.32% 33.80% 37.50% 31.24% 25.57% -
Total Cost 107,902 48,467 198,445 142,696 102,435 46,762 232,014 -40.00%
-
Net Worth 472,142 462,591 458,479 413,465 403,928 398,185 396,630 12.33%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 9,754 - - - 7,777 -
Div Payout % - - 25.98% - - - 17.35% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 472,142 462,591 458,479 413,465 403,928 398,185 396,630 12.33%
NOSH 195,100 195,186 195,097 195,030 195,134 195,188 194,426 0.23%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.26% 18.48% 15.91% 13.41% 10.73% 10.83% 16.19% -
ROE 4.12% 2.38% 8.19% 5.34% 3.05% 1.43% 11.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 65.27 30.46 120.96 84.50 58.80 26.87 142.39 -40.57%
EPS 9.96 5.63 19.25 11.33 6.31 2.91 23.06 -42.89%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 2.42 2.37 2.35 2.12 2.07 2.04 2.04 12.07%
Adjusted Per Share Value based on latest NOSH - 194,900
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.02 10.28 40.82 28.50 19.85 9.07 47.88 -40.44%
EPS 3.36 1.90 6.49 3.82 2.13 0.98 7.75 -42.74%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 1.35 -
NAPS 0.8166 0.8001 0.793 0.7151 0.6986 0.6887 0.686 12.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.65 0.64 0.74 1.02 1.16 1.06 -
P/RPS 1.09 2.13 0.53 0.88 1.73 4.32 0.74 29.48%
P/EPS 7.13 11.55 3.33 6.53 16.16 39.86 4.60 33.96%
EY 14.03 8.66 30.07 15.31 6.19 2.51 21.75 -25.36%
DY 0.00 0.00 7.81 0.00 0.00 0.00 3.77 -
P/NAPS 0.29 0.27 0.27 0.35 0.49 0.57 0.52 -32.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 23/02/05 24/11/04 -
Price 0.68 0.68 0.63 0.66 0.79 1.08 1.13 -
P/RPS 1.04 2.23 0.52 0.78 1.34 4.02 0.79 20.13%
P/EPS 6.83 12.08 3.27 5.83 12.52 37.11 4.90 24.80%
EY 14.65 8.28 30.55 17.17 7.99 2.69 20.40 -19.82%
DY 0.00 0.00 7.94 0.00 0.00 0.00 3.54 -
P/NAPS 0.28 0.29 0.27 0.31 0.38 0.53 0.55 -36.26%

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