[MKH] QoQ 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- 12.23%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 67,147 103,417 69,144 71,035 43,273 52,648 38,752 44.11%
PBT 12,222 10,380 23,519 12,171 10,613 11,682 7,779 35.03%
Tax -3,647 -6,007 -7,222 -3,555 -2,936 -5,618 -1,613 72.01%
NP 8,575 4,373 16,297 8,616 7,677 6,064 6,166 24.51%
-
NP to SH 8,575 4,373 16,297 8,616 7,677 6,064 6,166 24.51%
-
Tax Rate 29.84% 57.87% 30.71% 29.21% 27.66% 48.09% 20.74% -
Total Cost 58,572 99,044 52,847 62,419 35,596 46,584 32,586 47.67%
-
Net Worth 363,568 285,552 349,320 331,384 303,209 284,822 299,274 13.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 4,997 - 2,761 - 3,702 - -
Div Payout % - 114.27% - 32.05% - 61.06% - -
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 363,568 285,552 349,320 331,384 303,209 284,822 299,274 13.81%
NOSH 144,847 142,776 139,171 138,076 129,025 94,940 95,007 32.36%
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% 4.23% 23.57% 12.13% 17.74% 11.52% 15.91% -
ROE 2.36% 1.53% 4.67% 2.60% 2.53% 2.13% 2.06% -
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 72.43 49.68 51.45 33.54 55.45 40.79 8.88%
EPS 5.92 2.27 11.71 6.24 5.95 5.01 6.49 -5.92%
DPS 0.00 3.50 0.00 2.00 0.00 3.90 0.00 -
NAPS 2.51 2.00 2.51 2.40 2.35 3.00 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 17.89 11.96 12.29 7.48 9.11 6.70 44.12%
EPS 1.48 0.76 2.82 1.49 1.33 1.05 1.07 24.06%
DPS 0.00 0.86 0.00 0.48 0.00 0.64 0.00 -
NAPS 0.6288 0.4939 0.6042 0.5732 0.5244 0.4926 0.5176 13.81%
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 1.67 2.01 1.92 3.04 2.87 4.24 -12.47%
P/EPS 27.20 39.51 8.54 15.87 17.14 24.89 26.66 1.34%
EY 3.68 2.53 11.71 6.30 5.83 4.02 3.75 -1.24%
DY 0.00 2.89 0.00 2.02 0.00 2.45 0.00 -
P/NAPS 0.64 0.61 0.40 0.41 0.43 0.53 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 2.08 2.33 2.02 3.07 2.11 4.39 -1.82%
P/EPS 33.45 49.30 9.91 16.67 17.31 18.32 27.58 13.68%
EY 2.99 2.03 10.09 6.00 5.78 5.46 3.63 -12.09%
DY 0.00 2.32 0.00 1.92 0.00 3.33 0.00 -
P/NAPS 0.79 0.76 0.46 0.43 0.44 0.39 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