[MKH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 13.42%
YoY- 23.99%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 214,582 139,786 67,147 286,869 183,452 114,308 43,273 191.07%
PBT 47,010 25,017 12,222 56,683 46,303 22,784 10,613 169.95%
Tax -14,921 -8,595 -3,647 -19,720 -13,713 -6,491 -2,936 195.88%
NP 32,089 16,422 8,575 36,963 32,590 16,293 7,677 159.70%
-
NP to SH 32,089 16,422 8,575 36,963 32,590 16,293 7,677 159.70%
-
Tax Rate 31.74% 34.36% 29.84% 34.79% 29.62% 28.49% 27.66% -
Total Cost 182,493 123,364 58,572 249,906 150,862 98,015 35,596 197.62%
-
Net Worth 382,046 367,353 363,568 350,772 349,427 331,102 303,209 16.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 7,842 2,784 2,759 - -
Div Payout % - - - 21.22% 8.54% 16.93% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 382,046 367,353 363,568 350,772 349,427 331,102 303,209 16.67%
NOSH 145,264 145,198 144,847 142,590 139,214 137,959 129,025 8.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.95% 11.75% 12.77% 12.88% 17.76% 14.25% 17.74% -
ROE 8.40% 4.47% 2.36% 10.54% 9.33% 4.92% 2.53% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 147.72 96.27 46.36 201.18 131.78 82.86 33.54 168.93%
EPS 22.09 11.31 5.92 19.14 23.41 11.81 5.95 139.95%
DPS 0.00 0.00 0.00 5.50 2.00 2.00 0.00 -
NAPS 2.63 2.53 2.51 2.46 2.51 2.40 2.35 7.80%
Adjusted Per Share Value based on latest NOSH - 142,776
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.11 24.18 11.61 49.62 31.73 19.77 7.48 191.17%
EPS 5.55 2.84 1.48 6.39 5.64 2.82 1.33 159.42%
DPS 0.00 0.00 0.00 1.36 0.48 0.48 0.00 -
NAPS 0.6608 0.6354 0.6288 0.6067 0.6044 0.5727 0.5244 16.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.59 1.98 1.61 1.21 1.00 0.99 1.02 -
P/RPS 1.08 2.06 3.47 0.60 0.76 1.19 3.04 -49.87%
P/EPS 7.20 17.51 27.20 4.67 4.27 8.38 17.14 -43.94%
EY 13.89 5.71 3.68 21.42 23.41 11.93 5.83 78.47%
DY 0.00 0.00 0.00 4.55 2.00 2.02 0.00 -
P/NAPS 0.60 0.78 0.64 0.49 0.40 0.41 0.43 24.89%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 -
Price 1.13 1.44 1.98 1.51 1.16 1.04 1.03 -
P/RPS 0.76 1.50 4.27 0.75 0.88 1.26 3.07 -60.60%
P/EPS 5.12 12.73 33.45 5.83 4.96 8.81 17.31 -55.63%
EY 19.55 7.85 2.99 17.17 20.18 11.36 5.78 125.49%
DY 0.00 0.00 0.00 3.64 1.72 1.92 0.00 -
P/NAPS 0.43 0.57 0.79 0.61 0.46 0.43 0.44 -1.52%

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