[MKH] YoY Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 33.35%
YoY- 37.23%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 268,761 219,724 286,109 244,602 199,686 94,896 101,764 17.56%
PBT 64,521 44,508 62,680 61,737 45,633 13,484 25,920 16.40%
Tax -17,009 -15,045 -19,894 -18,284 -13,969 -5,686 -7,708 14.09%
NP 47,512 29,462 42,785 43,453 31,664 7,797 18,212 17.32%
-
NP to SH 47,512 29,462 42,785 43,453 31,664 7,797 18,212 17.32%
-
Tax Rate 26.36% 33.80% 31.74% 29.62% 30.61% 42.17% 29.74% -
Total Cost 221,249 190,261 243,324 201,149 168,022 87,098 83,552 17.61%
-
Net Worth 487,602 413,465 382,046 349,427 299,224 274,362 230,816 13.26%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 3,712 - - - -
Div Payout % - - - 8.54% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 487,602 413,465 382,046 349,427 299,224 274,362 230,816 13.26%
NOSH 195,041 195,030 145,264 139,214 94,992 94,935 94,986 12.73%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 17.68% 13.41% 14.95% 17.76% 15.86% 8.22% 17.90% -
ROE 9.74% 7.13% 11.20% 12.44% 10.58% 2.84% 7.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 137.80 112.66 196.96 175.70 210.21 99.96 107.14 4.28%
EPS 24.36 15.11 29.45 31.21 33.33 8.21 19.17 4.07%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 2.50 2.12 2.63 2.51 3.15 2.89 2.43 0.47%
Adjusted Per Share Value based on latest NOSH - 139,171
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.49 38.00 49.49 42.31 34.54 16.41 17.60 17.56%
EPS 8.22 5.10 7.40 7.52 5.48 1.35 3.15 17.32%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.8434 0.7151 0.6608 0.6044 0.5175 0.4745 0.3992 13.27%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.69 0.74 1.59 1.00 1.73 1.07 1.86 -
P/RPS 0.50 0.66 0.81 0.57 0.82 1.07 1.74 -18.75%
P/EPS 2.83 4.90 5.40 3.20 5.19 13.03 9.70 -18.55%
EY 35.30 20.41 18.52 31.21 19.27 7.68 10.31 22.75%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.60 0.40 0.55 0.37 0.77 -15.50%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 24/08/04 28/08/03 27/08/02 27/08/01 25/08/00 -
Price 0.74 0.66 1.13 1.16 1.79 1.20 1.94 -
P/RPS 0.54 0.59 0.57 0.66 0.85 1.20 1.81 -18.24%
P/EPS 3.04 4.37 3.84 3.72 5.37 14.61 10.12 -18.15%
EY 32.92 22.89 26.06 26.91 18.62 6.84 9.88 22.20%
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.43 0.46 0.57 0.42 0.80 -15.07%

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