[MKH] QoQ 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- -73.17%
YoY- -27.89%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 74,796 72,639 67,147 103,417 69,144 71,035 43,273 44.07%
PBT 21,993 12,795 12,222 10,380 23,519 12,171 10,613 62.61%
Tax -6,326 -4,948 -3,647 -6,007 -7,222 -3,555 -2,936 66.89%
NP 15,667 7,847 8,575 4,373 16,297 8,616 7,677 60.96%
-
NP to SH 15,667 7,847 8,575 4,373 16,297 8,616 7,677 60.96%
-
Tax Rate 28.76% 38.67% 29.84% 57.87% 30.71% 29.21% 27.66% -
Total Cost 59,129 64,792 58,572 99,044 52,847 62,419 35,596 40.30%
-
Net Worth 382,228 366,966 363,568 285,552 349,320 331,384 303,209 16.71%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 4,997 - 2,761 - -
Div Payout % - - - 114.27% - 32.05% - -
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 382,228 366,966 363,568 285,552 349,320 331,384 303,209 16.71%
NOSH 145,333 145,046 144,847 142,776 139,171 138,076 129,025 8.26%
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 20.95% 10.80% 12.77% 4.23% 23.57% 12.13% 17.74% -
ROE 4.10% 2.14% 2.36% 1.53% 4.67% 2.60% 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 51.46 50.08 46.36 72.43 49.68 51.45 33.54 33.06%
EPS 10.78 5.41 5.92 2.27 11.71 6.24 5.95 48.67%
DPS 0.00 0.00 0.00 3.50 0.00 2.00 0.00 -
NAPS 2.63 2.53 2.51 2.00 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 12.94 12.56 11.61 17.89 11.96 12.29 7.48 44.15%
EPS 2.71 1.36 1.48 0.76 2.82 1.49 1.33 60.79%
DPS 0.00 0.00 0.00 0.86 0.00 0.48 0.00 -
NAPS 0.6611 0.6347 0.6288 0.4939 0.6042 0.5732 0.5244 16.71%
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 3.09 3.95 3.47 1.67 2.01 1.92 3.04 1.09%
P/EPS 14.75 36.60 27.20 39.51 8.54 15.87 17.14 -9.53%
EY 6.78 2.73 3.68 2.53 11.71 6.30 5.83 10.59%
DY 0.00 0.00 0.00 2.89 0.00 2.02 0.00 -
P/NAPS 0.60 0.78 0.64 0.61 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 2.20 2.88 4.27 2.08 2.33 2.02 3.07 -19.93%
P/EPS 10.48 26.62 33.45 49.30 9.91 16.67 17.31 -28.45%
EY 9.54 3.76 2.99 2.03 10.09 6.00 5.78 39.70%
DY 0.00 0.00 0.00 2.32 0.00 1.92 0.00 -
P/NAPS 0.43 0.57 0.79 0.76 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