[MKH] QoQ TTM Result on 31-Mar-2006 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 4.22%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 346,926 309,736 272,772 248,580 243,008 235,994 227,054 32.55%
PBT 84,964 73,545 67,395 59,619 59,231 52,385 46,600 49.08%
Tax -25,720 -23,084 -16,309 -14,951 -16,373 -14,836 -11,763 68.22%
NP 59,244 50,461 51,086 44,668 42,858 37,549 34,837 42.33%
-
NP to SH 59,244 50,461 51,086 44,668 42,858 37,549 34,837 42.33%
-
Tax Rate 30.27% 31.39% 24.20% 25.08% 27.64% 28.32% 25.24% -
Total Cost 287,682 259,275 221,686 203,912 200,150 198,445 192,217 30.74%
-
Net Worth 515,214 390,152 487,424 471,872 462,591 390,441 413,188 15.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,753 9,753 - - - - 7,771 16.30%
Div Payout % 16.46% 19.33% - - - - 22.31% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 515,214 390,152 487,424 471,872 462,591 390,441 413,188 15.80%
NOSH 195,156 195,076 194,969 194,988 195,186 195,220 194,900 0.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.08% 16.29% 18.73% 17.97% 17.64% 15.91% 15.34% -
ROE 11.50% 12.93% 10.48% 9.47% 9.26% 9.62% 8.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 177.77 158.78 139.90 127.48 124.50 120.89 116.50 32.44%
EPS 30.36 25.87 26.20 22.91 21.96 19.23 17.87 42.24%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 4.00 15.99%
NAPS 2.64 2.00 2.50 2.42 2.37 2.00 2.12 15.70%
Adjusted Per Share Value based on latest NOSH - 194,988
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.00 53.57 47.18 42.99 42.03 40.82 39.27 32.55%
EPS 10.25 8.73 8.84 7.73 7.41 6.49 6.03 42.29%
DPS 1.69 1.69 0.00 0.00 0.00 0.00 1.34 16.68%
NAPS 0.8911 0.6748 0.8431 0.8162 0.8001 0.6753 0.7147 15.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.97 0.77 0.69 0.71 0.65 0.64 0.74 -
P/RPS 0.55 0.48 0.49 0.56 0.52 0.53 0.64 -9.58%
P/EPS 3.20 2.98 2.63 3.10 2.96 3.33 4.14 -15.73%
EY 31.30 33.59 37.97 32.26 33.78 30.05 24.15 18.81%
DY 5.15 6.49 0.00 0.00 0.00 0.00 5.41 -3.22%
P/NAPS 0.37 0.39 0.28 0.29 0.27 0.32 0.35 3.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 29/08/05 -
Price 1.20 0.88 0.74 0.68 0.68 0.63 0.66 -
P/RPS 0.68 0.55 0.53 0.53 0.55 0.52 0.57 12.44%
P/EPS 3.95 3.40 2.82 2.97 3.10 3.28 3.69 4.63%
EY 25.30 29.39 35.41 33.69 32.29 30.53 27.08 -4.41%
DY 4.17 5.68 0.00 0.00 0.00 0.00 6.06 -22.00%
P/NAPS 0.45 0.44 0.30 0.28 0.29 0.32 0.31 28.11%

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