[MKH] QoQ TTM Result on 30-Sep-2005 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 7.78%
YoY- -16.24%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 272,772 248,580 243,008 235,994 227,054 251,805 262,138 2.69%
PBT 67,395 59,619 59,231 52,385 46,600 54,912 56,268 12.82%
Tax -16,309 -14,951 -16,373 -14,836 -11,763 -14,192 -14,334 9.01%
NP 51,086 44,668 42,858 37,549 34,837 40,720 41,934 14.10%
-
NP to SH 51,086 44,668 42,858 37,549 34,837 40,720 41,934 14.10%
-
Tax Rate 24.20% 25.08% 27.64% 28.32% 25.24% 25.84% 25.47% -
Total Cost 221,686 203,912 200,150 198,445 192,217 211,085 220,204 0.44%
-
Net Worth 487,424 471,872 462,591 390,441 413,188 403,832 398,185 14.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 7,771 7,771 7,771 -
Div Payout % - - - - 22.31% 19.09% 18.53% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 487,424 471,872 462,591 390,441 413,188 403,832 398,185 14.47%
NOSH 194,969 194,988 195,186 195,220 194,900 195,088 195,188 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.73% 17.97% 17.64% 15.91% 15.34% 16.17% 16.00% -
ROE 10.48% 9.47% 9.26% 9.62% 8.43% 10.08% 10.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 139.90 127.48 124.50 120.89 116.50 129.07 134.30 2.76%
EPS 26.20 22.91 21.96 19.23 17.87 20.87 21.48 14.20%
DPS 0.00 0.00 0.00 0.00 4.00 3.98 3.98 -
NAPS 2.50 2.42 2.37 2.00 2.12 2.07 2.04 14.56%
Adjusted Per Share Value based on latest NOSH - 195,220
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.50 42.38 41.43 40.23 38.71 42.93 44.69 2.68%
EPS 8.71 7.62 7.31 6.40 5.94 6.94 7.15 14.10%
DPS 0.00 0.00 0.00 0.00 1.33 1.33 1.33 -
NAPS 0.831 0.8045 0.7887 0.6657 0.7044 0.6885 0.6789 14.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.71 0.65 0.64 0.74 1.02 1.16 -
P/RPS 0.49 0.56 0.52 0.53 0.64 0.79 0.86 -31.34%
P/EPS 2.63 3.10 2.96 3.33 4.14 4.89 5.40 -38.17%
EY 37.97 32.26 33.78 30.05 24.15 20.46 18.52 61.59%
DY 0.00 0.00 0.00 0.00 5.41 3.91 3.43 -
P/NAPS 0.28 0.29 0.27 0.32 0.35 0.49 0.57 -37.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 30/05/05 23/02/05 -
Price 0.74 0.68 0.68 0.63 0.66 0.79 1.08 -
P/RPS 0.53 0.53 0.55 0.52 0.57 0.61 0.80 -24.06%
P/EPS 2.82 2.97 3.10 3.28 3.69 3.78 5.03 -32.08%
EY 35.41 33.69 32.29 30.53 27.08 26.42 19.89 47.04%
DY 0.00 0.00 0.00 0.00 6.06 5.04 3.69 -
P/NAPS 0.30 0.28 0.29 0.32 0.31 0.38 0.53 -31.64%

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