[MKH] QoQ Cumulative Quarter Result on 30-Sep-2002 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 25.53%
YoY- 203.62%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 183,452 114,308 43,273 202,413 149,765 111,013 53,283 128.52%
PBT 46,303 22,784 10,613 45,907 34,225 26,446 14,985 112.58%
Tax -13,713 -6,491 -2,936 -16,095 -10,477 -8,864 -4,568 108.51%
NP 32,590 16,293 7,677 29,812 23,748 17,582 10,417 114.35%
-
NP to SH 32,590 16,293 7,677 29,812 23,748 17,582 10,417 114.35%
-
Tax Rate 29.62% 28.49% 27.66% 35.06% 30.61% 33.52% 30.48% -
Total Cost 150,862 98,015 35,596 172,601 126,017 93,431 42,866 131.90%
-
Net Worth 349,427 331,102 303,209 299,284 299,224 293,508 285,826 14.37%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,784 2,759 - 3,705 - - - -
Div Payout % 8.54% 16.93% - 12.43% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 349,427 331,102 303,209 299,284 299,224 293,508 285,826 14.37%
NOSH 139,214 137,959 129,025 95,011 94,992 94,986 94,958 29.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.76% 14.25% 17.74% 14.73% 15.86% 15.84% 19.55% -
ROE 9.33% 4.92% 2.53% 9.96% 7.94% 5.99% 3.64% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 131.78 82.86 33.54 213.04 157.66 116.87 56.11 76.96%
EPS 23.41 11.81 5.95 24.61 25.00 18.51 10.97 65.98%
DPS 2.00 2.00 0.00 3.90 0.00 0.00 0.00 -
NAPS 2.51 2.40 2.35 3.15 3.15 3.09 3.01 -11.43%
Adjusted Per Share Value based on latest NOSH - 94,940
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 31.73 19.77 7.48 35.01 25.90 19.20 9.22 128.45%
EPS 5.64 2.82 1.33 5.16 4.11 3.04 1.80 114.57%
DPS 0.48 0.48 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.6044 0.5727 0.5244 0.5176 0.5175 0.5077 0.4944 14.37%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.00 0.99 1.02 1.59 1.73 1.40 1.26 -
P/RPS 0.76 1.19 3.04 0.75 1.10 1.20 2.25 -51.59%
P/EPS 4.27 8.38 17.14 5.07 6.92 7.56 11.49 -48.40%
EY 23.41 11.93 5.83 19.73 14.45 13.22 8.71 93.66%
DY 2.00 2.02 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.43 0.50 0.55 0.45 0.42 -3.20%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 27/08/02 30/05/02 27/02/02 -
Price 1.16 1.04 1.03 1.17 1.79 1.59 1.40 -
P/RPS 0.88 1.26 3.07 0.55 1.14 1.36 2.50 -50.24%
P/EPS 4.96 8.81 17.31 3.73 7.16 8.59 12.76 -46.82%
EY 20.18 11.36 5.78 26.82 13.97 11.64 7.84 88.14%
DY 1.72 1.92 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.37 0.57 0.51 0.47 -1.42%

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