[MKH] YoY Annual (Unaudited) 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
YoY- 21.28%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 307,791 309,592 235,994 276,843 286,869 202,413 114,341 17.93%
PBT 78,391 73,355 52,385 60,229 56,683 45,907 17,141 28.82%
Tax -17,571 -22,956 -14,836 -15,400 -19,720 -16,095 -7,322 15.69%
NP 60,820 50,399 37,549 44,829 36,963 29,812 9,819 35.49%
-
NP to SH 60,820 50,399 37,549 44,829 36,963 29,812 9,819 35.49%
-
Tax Rate 22.41% 31.29% 28.32% 25.57% 34.79% 35.06% 42.72% -
Total Cost 246,971 259,193 198,445 232,014 249,906 172,601 104,522 15.40%
-
Net Worth 529,722 491,530 458,479 396,630 350,772 299,284 275,387 11.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 9,773 9,752 9,754 7,777 7,842 3,705 3,323 19.68%
Div Payout % 16.07% 19.35% 25.98% 17.35% 21.22% 12.43% 33.85% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 529,722 491,530 458,479 396,630 350,772 299,284 275,387 11.51%
NOSH 195,469 195,051 195,097 194,426 142,590 95,011 94,961 12.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.76% 16.28% 15.91% 16.19% 12.88% 14.73% 8.59% -
ROE 11.48% 10.25% 8.19% 11.30% 10.54% 9.96% 3.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 157.46 158.72 120.96 142.39 201.18 213.04 120.41 4.57%
EPS 31.12 25.84 19.25 23.06 19.14 24.61 10.34 20.14%
DPS 5.00 5.00 5.00 4.00 5.50 3.90 3.50 6.12%
NAPS 2.71 2.52 2.35 2.04 2.46 3.15 2.90 -1.12%
Adjusted Per Share Value based on latest NOSH - 194,296
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 52.47 52.78 40.23 47.20 48.91 34.51 19.49 17.93%
EPS 10.37 8.59 6.40 7.64 6.30 5.08 1.67 35.55%
DPS 1.67 1.66 1.66 1.33 1.34 0.63 0.57 19.61%
NAPS 0.9031 0.838 0.7817 0.6762 0.598 0.5102 0.4695 11.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.30 0.77 0.64 1.06 1.21 1.59 1.00 -
P/RPS 0.83 0.49 0.53 0.74 0.60 0.75 0.83 0.00%
P/EPS 4.18 2.98 3.33 4.60 4.67 5.07 9.67 -13.04%
EY 23.93 33.56 30.07 21.75 21.42 19.73 10.34 15.00%
DY 3.85 6.49 7.81 3.77 4.55 2.45 3.50 1.60%
P/NAPS 0.48 0.31 0.27 0.52 0.49 0.50 0.34 5.91%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 29/11/05 24/11/04 21/11/03 28/11/02 28/11/01 -
Price 1.16 0.88 0.63 1.13 1.51 1.17 1.28 -
P/RPS 0.74 0.55 0.52 0.79 0.75 0.55 1.06 -5.81%
P/EPS 3.73 3.41 3.27 4.90 5.83 3.73 12.38 -18.11%
EY 26.82 29.36 30.55 20.40 17.17 26.82 8.08 22.12%
DY 4.31 5.68 7.94 3.54 3.64 3.33 2.73 7.90%
P/NAPS 0.43 0.35 0.27 0.55 0.61 0.37 0.44 -0.38%

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