[MKH] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 26.6%
YoY- -26.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 103,417 69,144 71,035 43,273 52,648 38,752 57,730 47.44%
PBT 10,380 23,519 12,171 10,613 11,682 7,779 11,461 -6.38%
Tax -6,007 -7,222 -3,555 -2,936 -5,618 -1,613 -4,297 24.99%
NP 4,373 16,297 8,616 7,677 6,064 6,166 7,164 -28.01%
-
NP to SH 4,373 16,297 8,616 7,677 6,064 6,166 7,164 -28.01%
-
Tax Rate 57.87% 30.71% 29.21% 27.66% 48.09% 20.74% 37.49% -
Total Cost 99,044 52,847 62,419 35,596 46,584 32,586 50,566 56.48%
-
Net Worth 285,552 349,320 331,384 303,209 284,822 299,274 293,590 -1.83%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,997 - 2,761 - 3,702 - - -
Div Payout % 114.27% - 32.05% - 61.06% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 285,552 349,320 331,384 303,209 284,822 299,274 293,590 -1.83%
NOSH 142,776 139,171 138,076 129,025 94,940 95,007 95,013 31.16%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.23% 23.57% 12.13% 17.74% 11.52% 15.91% 12.41% -
ROE 1.53% 4.67% 2.60% 2.53% 2.13% 2.06% 2.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 72.43 49.68 51.45 33.54 55.45 40.79 60.76 12.41%
EPS 2.27 11.71 6.24 5.95 5.01 6.49 7.54 -55.04%
DPS 3.50 0.00 2.00 0.00 3.90 0.00 0.00 -
NAPS 2.00 2.51 2.40 2.35 3.00 3.15 3.09 -25.15%
Adjusted Per Share Value based on latest NOSH - 129,025
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.89 11.96 12.29 7.48 9.11 6.70 9.98 47.51%
EPS 0.76 2.82 1.49 1.33 1.05 1.07 1.24 -27.82%
DPS 0.86 0.00 0.48 0.00 0.64 0.00 0.00 -
NAPS 0.4939 0.6042 0.5732 0.5244 0.4926 0.5176 0.5078 -1.83%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.21 1.00 0.99 1.02 1.59 1.73 1.40 -
P/RPS 1.67 2.01 1.92 3.04 2.87 4.24 2.30 -19.20%
P/EPS 39.51 8.54 15.87 17.14 24.89 26.66 18.57 65.34%
EY 2.53 11.71 6.30 5.83 4.02 3.75 5.39 -39.57%
DY 2.89 0.00 2.02 0.00 2.45 0.00 0.00 -
P/NAPS 0.61 0.40 0.41 0.43 0.53 0.55 0.45 22.46%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 27/02/03 28/11/02 27/08/02 30/05/02 -
Price 1.51 1.16 1.04 1.03 1.17 1.79 1.59 -
P/RPS 2.08 2.33 2.02 3.07 2.11 4.39 2.62 -14.24%
P/EPS 49.30 9.91 16.67 17.31 18.32 27.58 21.09 76.04%
EY 2.03 10.09 6.00 5.78 5.46 3.63 4.74 -43.15%
DY 2.32 0.00 1.92 0.00 3.33 0.00 0.00 -
P/NAPS 0.76 0.46 0.43 0.44 0.39 0.57 0.51 30.43%

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