[MKH] QoQ TTM Result on 31-Dec-2009 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 4.37%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 289,217 313,254 352,806 369,529 370,159 392,415 371,474 -15.35%
PBT 41,883 36,237 52,077 61,262 57,743 77,450 73,344 -31.14%
Tax -10,948 -9,410 -14,145 -16,369 -15,013 -22,656 -19,924 -32.88%
NP 30,935 26,827 37,932 44,893 42,730 54,794 53,420 -30.50%
-
NP to SH 30,578 25,766 36,297 43,475 41,655 54,234 53,477 -31.08%
-
Tax Rate 26.14% 25.97% 27.16% 26.72% 26.00% 29.25% 27.17% -
Total Cost 258,282 286,427 314,874 324,636 327,429 337,621 318,054 -12.94%
-
Net Worth 480,724 481,358 487,142 457,865 457,984 458,063 458,309 3.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,018 11,449 11,449 11,449 11,449 11,341 11,341 3.93%
Div Payout % 39.30% 44.44% 31.54% 26.34% 27.49% 20.91% 21.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 480,724 481,358 487,142 457,865 457,984 458,063 458,309 3.23%
NOSH 240,362 240,679 243,571 228,932 228,992 229,031 229,154 3.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.70% 8.56% 10.75% 12.15% 11.54% 13.96% 14.38% -
ROE 6.36% 5.35% 7.45% 9.50% 9.10% 11.84% 11.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.33 130.15 144.85 161.41 161.65 171.34 162.11 -18.00%
EPS 12.72 10.71 14.90 18.99 18.19 23.68 23.34 -33.25%
DPS 5.00 4.76 4.70 5.00 5.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 228,932
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.31 53.41 60.15 63.00 63.11 66.90 63.33 -15.35%
EPS 5.21 4.39 6.19 7.41 7.10 9.25 9.12 -31.12%
DPS 2.05 1.95 1.95 1.95 1.95 1.93 1.93 4.09%
NAPS 0.8196 0.8207 0.8305 0.7806 0.7808 0.7809 0.7814 3.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.04 0.98 1.10 1.14 1.03 0.83 0.68 -
P/RPS 0.86 0.75 0.76 0.71 0.64 0.48 0.42 61.17%
P/EPS 8.18 9.15 7.38 6.00 5.66 3.51 2.91 99.05%
EY 12.23 10.92 13.55 16.66 17.66 28.53 34.32 -49.70%
DY 4.81 4.85 4.27 4.39 4.85 6.02 7.35 -24.60%
P/NAPS 0.52 0.49 0.55 0.57 0.52 0.42 0.34 32.71%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 26/05/10 25/02/10 25/11/09 28/08/09 26/05/09 -
Price 1.12 1.04 0.98 1.08 1.18 1.00 0.81 -
P/RPS 0.93 0.80 0.68 0.67 0.73 0.58 0.50 51.18%
P/EPS 8.80 9.71 6.58 5.69 6.49 4.22 3.47 85.86%
EY 11.36 10.29 15.21 17.58 15.42 23.68 28.81 -46.19%
DY 4.46 4.57 4.80 4.63 4.24 5.00 6.17 -19.44%
P/NAPS 0.56 0.52 0.49 0.54 0.59 0.50 0.41 23.07%

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