[MKH] QoQ TTM 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- -9.19%
YoY- 38.95%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 286,869 236,100 205,708 192,403 202,413 192,934 180,502 36.14%
PBT 56,683 57,985 42,245 41,535 45,907 41,297 37,556 31.54%
Tax -19,720 -19,331 -13,722 -14,464 -16,096 -13,597 -13,847 26.55%
NP 36,963 38,654 28,523 27,071 29,811 27,700 23,709 34.41%
-
NP to SH 36,963 38,654 28,523 27,071 29,811 27,700 23,709 34.41%
-
Tax Rate 34.79% 33.34% 32.48% 34.82% 35.06% 32.92% 36.87% -
Total Cost 249,906 197,446 177,185 165,332 172,602 165,234 156,793 36.40%
-
Net Worth 285,552 349,320 331,384 258,050 284,822 285,023 285,039 0.11%
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 3,702 3,702 3,702 3,702 3,325 3,325 31.17%
Div Payout % 13.52% 9.58% 12.98% 13.68% 12.42% 12.00% 14.02% -
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 285,552 349,320 331,384 258,050 284,822 285,023 285,039 0.11%
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 12.88% 16.37% 13.87% 14.07% 14.73% 14.36% 13.14% -
ROE 12.94% 11.07% 8.61% 10.49% 10.47% 9.72% 8.32% -
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 200.92 169.65 148.98 149.12 213.20 203.07 189.98 3.79%
EPS 25.89 27.77 20.66 20.98 31.40 29.16 24.95 2.49%
DPS 3.50 2.66 2.68 2.87 3.90 3.50 3.50 0.00%
NAPS 2.00 2.51 2.40 2.00 3.00 3.00 3.00 -23.66%
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 49.62 40.84 35.58 33.28 35.01 33.37 31.22 36.15%
EPS 6.39 6.69 4.93 4.68 5.16 4.79 4.10 34.38%
DPS 0.86 0.64 0.64 0.64 0.64 0.58 0.58 29.99%
NAPS 0.4939 0.6042 0.5732 0.4463 0.4926 0.493 0.493 0.12%
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 0.60 0.59 0.66 0.68 0.75 0.85 0.74 -13.03%
P/EPS 4.67 3.60 4.79 4.86 5.06 5.93 5.61 -11.49%
EY 21.40 27.77 20.87 20.57 19.75 16.85 17.82 12.96%
DY 2.89 2.66 2.71 2.81 2.45 2.02 2.50 10.13%
P/NAPS 0.61 0.40 0.41 0.51 0.53 0.58 0.47 18.96%
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 0.75 0.68 0.70 0.69 0.55 0.88 0.84 -7.27%
P/EPS 5.83 4.18 5.03 4.91 3.73 6.14 6.37 -5.72%
EY 17.14 23.94 19.86 20.37 26.84 16.29 15.69 6.06%
DY 2.32 2.29 2.58 2.79 3.33 1.96 2.20 3.60%
P/NAPS 0.76 0.46 0.43 0.52 0.39 0.60 0.53 27.13%

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