[MKH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -60.77%
YoY- 79.93%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 307,791 204,779 153,485 96,646 309,592 201,571 127,334 80.01%
PBT 78,391 51,018 43,365 26,526 73,355 48,391 26,934 103.71%
Tax -17,571 -12,086 -10,539 -6,754 -22,956 -12,757 -7,502 76.27%
NP 60,820 38,932 32,826 19,772 50,399 35,634 19,432 113.82%
-
NP to SH 60,820 38,838 32,681 19,772 50,399 35,634 19,432 113.82%
-
Tax Rate 22.41% 23.69% 24.30% 25.46% 31.29% 26.36% 27.85% -
Total Cost 246,971 165,847 120,659 76,874 259,193 165,937 107,902 73.59%
-
Net Worth 529,722 530,981 526,699 515,214 491,530 487,602 472,142 7.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,773 - - - 9,752 - - -
Div Payout % 16.07% - - - 19.35% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 529,722 530,981 526,699 515,214 491,530 487,602 472,142 7.96%
NOSH 195,469 195,213 195,074 195,156 195,051 195,041 195,100 0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.76% 19.01% 21.39% 20.46% 16.28% 17.68% 15.26% -
ROE 11.48% 7.31% 6.20% 3.84% 10.25% 7.31% 4.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 157.46 104.90 78.68 49.52 158.72 103.35 65.27 79.77%
EPS 31.12 19.90 16.75 10.14 25.84 18.27 9.96 113.57%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.71 2.72 2.70 2.64 2.52 2.50 2.42 7.82%
Adjusted Per Share Value based on latest NOSH - 195,156
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.47 34.91 26.17 16.48 52.78 34.37 21.71 79.99%
EPS 10.37 6.62 5.57 3.37 8.59 6.08 3.31 113.95%
DPS 1.67 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 0.9031 0.9053 0.898 0.8784 0.838 0.8313 0.805 7.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.41 1.26 0.97 0.77 0.69 0.71 -
P/RPS 0.83 1.34 1.60 1.96 0.49 0.67 1.09 -16.59%
P/EPS 4.18 7.09 7.52 9.57 2.98 3.78 7.13 -29.92%
EY 23.93 14.11 13.30 10.44 33.56 26.48 14.03 42.70%
DY 3.85 0.00 0.00 0.00 6.49 0.00 0.00 -
P/NAPS 0.48 0.52 0.47 0.37 0.31 0.28 0.29 39.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 28/05/07 15/02/07 29/11/06 29/08/06 30/05/06 -
Price 1.16 1.35 1.24 1.20 0.88 0.74 0.68 -
P/RPS 0.74 1.29 1.58 2.42 0.55 0.72 1.04 -20.28%
P/EPS 3.73 6.79 7.40 11.84 3.41 4.05 6.83 -33.16%
EY 26.82 14.74 13.51 8.44 29.36 24.69 14.65 49.59%
DY 4.31 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.43 0.50 0.46 0.45 0.35 0.30 0.28 33.07%

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