[MKH] QoQ Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 112.23%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 67,147 286,869 183,452 114,308 43,273 202,413 149,765 -41.33%
PBT 12,222 56,683 46,303 22,784 10,613 45,907 34,225 -49.57%
Tax -3,647 -19,720 -13,713 -6,491 -2,936 -16,095 -10,477 -50.42%
NP 8,575 36,963 32,590 16,293 7,677 29,812 23,748 -49.19%
-
NP to SH 8,575 36,963 32,590 16,293 7,677 29,812 23,748 -49.19%
-
Tax Rate 29.84% 34.79% 29.62% 28.49% 27.66% 35.06% 30.61% -
Total Cost 58,572 249,906 150,862 98,015 35,596 172,601 126,017 -39.91%
-
Net Worth 363,568 350,772 349,427 331,102 303,209 299,284 299,224 13.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 7,842 2,784 2,759 - 3,705 - -
Div Payout % - 21.22% 8.54% 16.93% - 12.43% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 363,568 350,772 349,427 331,102 303,209 299,284 299,224 13.82%
NOSH 144,847 142,590 139,214 137,959 129,025 95,011 94,992 32.37%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.77% 12.88% 17.76% 14.25% 17.74% 14.73% 15.86% -
ROE 2.36% 10.54% 9.33% 4.92% 2.53% 9.96% 7.94% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.36 201.18 131.78 82.86 33.54 213.04 157.66 -55.68%
EPS 5.92 19.14 23.41 11.81 5.95 24.61 25.00 -61.62%
DPS 0.00 5.50 2.00 2.00 0.00 3.90 0.00 -
NAPS 2.51 2.46 2.51 2.40 2.35 3.15 3.15 -14.01%
Adjusted Per Share Value based on latest NOSH - 138,076
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.61 49.62 31.73 19.77 7.48 35.01 25.90 -41.34%
EPS 1.48 6.39 5.64 2.82 1.33 5.16 4.11 -49.29%
DPS 0.00 1.36 0.48 0.48 0.00 0.64 0.00 -
NAPS 0.6288 0.6067 0.6044 0.5727 0.5244 0.5176 0.5175 13.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.61 1.21 1.00 0.99 1.02 1.59 1.73 -
P/RPS 3.47 0.60 0.76 1.19 3.04 0.75 1.10 114.64%
P/EPS 27.20 4.67 4.27 8.38 17.14 5.07 6.92 148.44%
EY 3.68 21.42 23.41 11.93 5.83 19.73 14.45 -59.72%
DY 0.00 4.55 2.00 2.02 0.00 2.45 0.00 -
P/NAPS 0.64 0.49 0.40 0.41 0.43 0.50 0.55 10.60%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 27/08/02 -
Price 1.98 1.51 1.16 1.04 1.03 1.17 1.79 -
P/RPS 4.27 0.75 0.88 1.26 3.07 0.55 1.14 140.60%
P/EPS 33.45 5.83 4.96 8.81 17.31 3.73 7.16 178.67%
EY 2.99 17.17 20.18 11.36 5.78 26.82 13.97 -64.11%
DY 0.00 3.64 1.72 1.92 0.00 3.33 0.00 -
P/NAPS 0.79 0.61 0.46 0.43 0.44 0.37 0.57 24.23%

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