[MKH] YoY Annualized Quarter Result on 30-Sep-2005 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 27.45%
YoY- -16.24%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 345,954 307,791 309,592 235,994 276,843 286,869 202,413 9.33%
PBT 70,996 78,391 73,355 52,385 60,229 56,683 45,907 7.53%
Tax -19,559 -17,571 -22,956 -14,836 -15,400 -19,720 -16,095 3.29%
NP 51,437 60,820 50,399 37,549 44,829 36,963 29,812 9.50%
-
NP to SH 51,587 60,820 50,399 37,549 44,829 36,963 29,812 9.56%
-
Tax Rate 27.55% 22.41% 31.29% 28.32% 25.57% 34.79% 35.06% -
Total Cost 294,517 246,971 259,193 198,445 232,014 249,906 172,601 9.30%
-
Net Worth 612,220 529,722 491,530 458,479 396,630 350,772 299,284 12.65%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 11,337 9,773 9,752 9,754 7,777 7,842 3,705 20.46%
Div Payout % 21.98% 16.07% 19.35% 25.98% 17.35% 21.22% 12.43% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 612,220 529,722 491,530 458,479 396,630 350,772 299,284 12.65%
NOSH 226,748 195,469 195,051 195,097 194,426 142,590 95,011 15.58%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.87% 19.76% 16.28% 15.91% 16.19% 12.88% 14.73% -
ROE 8.43% 11.48% 10.25% 8.19% 11.30% 10.54% 9.96% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 152.57 157.46 158.72 120.96 142.39 201.18 213.04 -5.40%
EPS 22.75 31.12 25.84 19.25 23.06 19.14 24.61 -1.30%
DPS 5.00 5.00 5.00 5.00 4.00 5.50 3.90 4.22%
NAPS 2.70 2.71 2.52 2.35 2.04 2.46 3.15 -2.53%
Adjusted Per Share Value based on latest NOSH - 195,220
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 59.84 53.24 53.55 40.82 47.88 49.62 35.01 9.33%
EPS 8.92 10.52 8.72 6.49 7.75 6.39 5.16 9.54%
DPS 1.96 1.69 1.69 1.69 1.35 1.36 0.64 20.48%
NAPS 1.0589 0.9162 0.8502 0.793 0.686 0.6067 0.5176 12.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.88 1.30 0.77 0.64 1.06 1.21 1.59 -
P/RPS 0.58 0.83 0.49 0.53 0.74 0.60 0.75 -4.18%
P/EPS 3.87 4.18 2.98 3.33 4.60 4.67 5.07 -4.39%
EY 25.85 23.93 33.56 30.07 21.75 21.42 19.73 4.60%
DY 5.68 3.85 6.49 7.81 3.77 4.55 2.45 15.02%
P/NAPS 0.33 0.48 0.31 0.27 0.52 0.49 0.50 -6.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 29/11/06 29/11/05 24/11/04 21/11/03 28/11/02 -
Price 0.69 1.16 0.88 0.63 1.13 1.51 1.17 -
P/RPS 0.45 0.74 0.55 0.52 0.79 0.75 0.55 -3.28%
P/EPS 3.03 3.73 3.41 3.27 4.90 5.83 3.73 -3.40%
EY 32.97 26.82 29.36 30.55 20.40 17.17 26.82 3.49%
DY 7.25 4.31 5.68 7.94 3.54 3.64 3.33 13.83%
P/NAPS 0.26 0.43 0.35 0.27 0.55 0.61 0.37 -5.70%

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