[MKH] QoQ TTM Result on 30-Sep-2004 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 22.95%
YoY- 21.28%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 227,054 251,805 262,138 276,843 317,999 312,347 310,743 -18.89%
PBT 46,600 54,912 56,268 60,229 57,390 58,916 58,292 -13.87%
Tax -11,763 -14,192 -14,334 -15,400 -20,928 -21,824 -20,431 -30.81%
NP 34,837 40,720 41,934 44,829 36,462 37,092 37,861 -5.40%
-
NP to SH 34,837 40,720 41,934 44,829 36,462 37,092 37,861 -5.40%
-
Tax Rate 25.24% 25.84% 25.47% 25.57% 36.47% 37.04% 35.05% -
Total Cost 192,217 211,085 220,204 232,014 281,537 275,255 272,882 -20.84%
-
Net Worth 413,188 403,832 398,185 396,364 290,667 290,092 289,695 26.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,771 7,771 7,771 7,771 4,997 4,997 4,997 34.26%
Div Payout % 22.31% 19.09% 18.53% 17.34% 13.71% 13.47% 13.20% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 413,188 403,832 398,185 396,364 290,667 290,092 289,695 26.73%
NOSH 194,900 195,088 195,188 194,296 145,333 145,046 144,847 21.90%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.34% 16.17% 16.00% 16.19% 11.47% 11.88% 12.18% -
ROE 8.43% 10.08% 10.53% 11.31% 12.54% 12.79% 13.07% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 116.50 129.07 134.30 142.48 218.81 215.34 214.53 -33.46%
EPS 17.87 20.87 21.48 23.07 25.09 25.57 26.14 -22.41%
DPS 4.00 3.98 3.98 4.00 3.50 3.45 3.45 10.37%
NAPS 2.12 2.07 2.04 2.04 2.00 2.00 2.00 3.96%
Adjusted Per Share Value based on latest NOSH - 194,296
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 39.27 43.55 45.34 47.88 55.00 54.02 53.75 -18.89%
EPS 6.03 7.04 7.25 7.75 6.31 6.42 6.55 -5.37%
DPS 1.34 1.34 1.34 1.34 0.86 0.86 0.86 34.43%
NAPS 0.7147 0.6985 0.6887 0.6856 0.5027 0.5017 0.5011 26.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 1.02 1.16 1.06 1.59 1.98 1.61 -
P/RPS 0.64 0.79 0.86 0.74 0.73 0.92 0.75 -10.04%
P/EPS 4.14 4.89 5.40 4.59 6.34 7.74 6.16 -23.29%
EY 24.15 20.46 18.52 21.77 15.78 12.92 16.24 30.31%
DY 5.41 3.91 3.43 3.77 2.20 1.74 2.14 85.68%
P/NAPS 0.35 0.49 0.57 0.52 0.80 0.99 0.81 -42.87%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 23/02/05 24/11/04 24/08/04 26/05/04 27/02/04 -
Price 0.66 0.79 1.08 1.13 1.13 1.44 1.98 -
P/RPS 0.57 0.61 0.80 0.79 0.52 0.67 0.92 -27.34%
P/EPS 3.69 3.78 5.03 4.90 4.50 5.63 7.58 -38.14%
EY 27.08 26.42 19.89 20.42 22.20 17.76 13.20 61.52%
DY 6.06 5.04 3.69 3.54 3.10 2.39 1.74 129.93%
P/NAPS 0.31 0.38 0.53 0.55 0.57 0.72 0.99 -53.92%

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