[MKH] QoQ Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -87.33%
YoY- -33.76%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 235,994 164,793 114,748 52,442 276,843 214,582 139,786 41.73%
PBT 52,385 33,381 19,700 8,261 60,229 47,010 25,017 63.60%
Tax -14,836 -11,284 -7,387 -2,581 -15,400 -14,921 -8,595 43.84%
NP 37,549 22,097 12,313 5,680 44,829 32,089 16,422 73.47%
-
NP to SH 37,549 22,097 12,313 5,680 44,829 32,089 16,422 73.47%
-
Tax Rate 28.32% 33.80% 37.50% 31.24% 25.57% 31.74% 34.36% -
Total Cost 198,445 142,696 102,435 46,762 232,014 182,493 123,364 37.24%
-
Net Worth 458,479 413,465 403,928 398,185 396,630 382,046 367,353 15.90%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,754 - - - 7,777 - - -
Div Payout % 25.98% - - - 17.35% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 458,479 413,465 403,928 398,185 396,630 382,046 367,353 15.90%
NOSH 195,097 195,030 195,134 195,188 194,426 145,264 145,198 21.74%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.91% 13.41% 10.73% 10.83% 16.19% 14.95% 11.75% -
ROE 8.19% 5.34% 3.05% 1.43% 11.30% 8.40% 4.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.96 84.50 58.80 26.87 142.39 147.72 96.27 16.42%
EPS 19.25 11.33 6.31 2.91 23.06 22.09 11.31 42.50%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.35 2.12 2.07 2.04 2.04 2.63 2.53 -4.79%
Adjusted Per Share Value based on latest NOSH - 195,188
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.82 28.50 19.85 9.07 47.88 37.11 24.18 41.73%
EPS 6.49 3.82 2.13 0.98 7.75 5.55 2.84 73.40%
DPS 1.69 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.793 0.7151 0.6986 0.6887 0.686 0.6608 0.6354 15.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.64 0.74 1.02 1.16 1.06 1.59 1.98 -
P/RPS 0.53 0.88 1.73 4.32 0.74 1.08 2.06 -59.51%
P/EPS 3.33 6.53 16.16 39.86 4.60 7.20 17.51 -66.89%
EY 30.07 15.31 6.19 2.51 21.75 13.89 5.71 202.38%
DY 7.81 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.27 0.35 0.49 0.57 0.52 0.60 0.78 -50.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 23/02/05 24/11/04 24/08/04 26/05/04 -
Price 0.63 0.66 0.79 1.08 1.13 1.13 1.44 -
P/RPS 0.52 0.78 1.34 4.02 0.79 0.76 1.50 -50.61%
P/EPS 3.27 5.83 12.52 37.11 4.90 5.12 12.73 -59.55%
EY 30.55 17.17 7.99 2.69 20.40 19.55 7.85 147.21%
DY 7.94 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 0.27 0.31 0.38 0.53 0.55 0.43 0.57 -39.20%

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