[MKH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 68.46%
YoY- 10.83%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 94,955 370,159 274,355 175,293 95,585 345,954 227,894 -44.12%
PBT 18,587 57,743 45,728 25,205 15,068 70,996 39,274 -39.18%
Tax -4,957 -15,013 -11,315 -5,788 -3,601 -19,559 -8,218 -28.54%
NP 13,630 42,730 34,413 19,417 11,467 51,437 31,056 -42.16%
-
NP to SH 13,301 41,655 33,771 19,341 11,481 51,587 31,124 -43.17%
-
Tax Rate 26.67% 26.00% 24.74% 22.96% 23.90% 27.55% 20.92% -
Total Cost 81,325 327,429 239,942 155,876 84,118 294,517 196,838 -44.43%
-
Net Worth 663,905 620,811 458,208 634,769 625,611 612,220 594,452 7.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 11,454 - - - 11,337 - -
Div Payout % - 27.50% - - - 21.98% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 663,905 620,811 458,208 634,769 625,611 612,220 594,452 7.62%
NOSH 228,932 229,081 229,104 229,158 229,161 226,748 226,027 0.85%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.35% 11.54% 12.54% 11.08% 12.00% 14.87% 13.63% -
ROE 2.00% 6.71% 7.37% 3.05% 1.84% 8.43% 5.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.48 161.58 119.75 76.49 41.71 152.57 100.83 -44.59%
EPS 5.81 17.32 14.04 8.44 5.01 22.75 13.77 -43.65%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.90 2.71 2.00 2.77 2.73 2.70 2.63 6.71%
Adjusted Per Share Value based on latest NOSH - 229,154
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.19 63.11 46.77 29.89 16.30 58.98 38.85 -44.11%
EPS 2.27 7.10 5.76 3.30 1.96 8.80 5.31 -43.16%
DPS 0.00 1.95 0.00 0.00 0.00 1.93 0.00 -
NAPS 1.1319 1.0584 0.7812 1.0822 1.0666 1.0438 1.0135 7.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.14 1.03 0.83 0.68 0.67 0.88 0.94 -
P/RPS 2.75 0.64 0.69 0.89 1.61 0.58 0.93 105.60%
P/EPS 19.62 5.66 5.63 8.06 13.37 3.87 6.83 101.68%
EY 5.10 17.65 17.76 12.41 7.48 25.85 14.65 -50.41%
DY 0.00 4.85 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.39 0.38 0.42 0.25 0.25 0.33 0.36 5.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 26/05/09 26/02/09 28/11/08 28/08/08 -
Price 1.08 1.18 1.00 0.81 0.70 0.69 0.91 -
P/RPS 2.60 0.73 0.84 1.06 1.68 0.45 0.90 102.44%
P/EPS 18.59 6.49 6.78 9.60 13.97 3.03 6.61 98.86%
EY 5.38 15.41 14.74 10.42 7.16 32.97 15.13 -49.71%
DY 0.00 4.24 0.00 0.00 0.00 7.25 0.00 -
P/NAPS 0.37 0.44 0.50 0.29 0.26 0.26 0.35 3.76%

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