[MKH] YoY Annualized Quarter Result on 30-Sep-2007 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 17.45%
YoY- 20.68%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 289,217 370,159 345,954 307,791 309,592 235,994 276,843 0.73%
PBT 41,883 57,743 70,996 78,391 73,355 52,385 60,229 -5.87%
Tax -10,948 -15,013 -19,559 -17,571 -22,956 -14,836 -15,400 -5.52%
NP 30,935 42,730 51,437 60,820 50,399 37,549 44,829 -5.99%
-
NP to SH 30,578 41,655 51,587 60,820 50,399 37,549 44,829 -6.17%
-
Tax Rate 26.14% 26.00% 27.55% 22.41% 31.29% 28.32% 25.57% -
Total Cost 258,282 327,429 294,517 246,971 259,193 198,445 232,014 1.80%
-
Net Worth 610,992 620,811 612,220 529,722 491,530 458,479 396,630 7.46%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,027 11,454 11,337 9,773 9,752 9,754 7,777 7.53%
Div Payout % 39.33% 27.50% 21.98% 16.07% 19.35% 25.98% 17.35% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 610,992 620,811 612,220 529,722 491,530 458,479 396,630 7.46%
NOSH 240,548 229,081 226,748 195,469 195,051 195,097 194,426 3.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.70% 11.54% 14.87% 19.76% 16.28% 15.91% 16.19% -
ROE 5.00% 6.71% 8.43% 11.48% 10.25% 8.19% 11.30% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 120.23 161.58 152.57 157.46 158.72 120.96 142.39 -2.77%
EPS 11.56 17.32 22.75 31.12 25.84 19.25 23.06 -10.86%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 4.00 3.78%
NAPS 2.54 2.71 2.70 2.71 2.52 2.35 2.04 3.71%
Adjusted Per Share Value based on latest NOSH - 195,436
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.02 64.02 59.84 53.24 53.55 40.82 47.88 0.73%
EPS 5.29 7.20 8.92 10.52 8.72 6.49 7.75 -6.16%
DPS 2.08 1.98 1.96 1.69 1.69 1.69 1.35 7.46%
NAPS 1.0568 1.0738 1.0589 0.9162 0.8502 0.793 0.686 7.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.04 1.03 0.88 1.30 0.77 0.64 1.06 -
P/RPS 0.86 0.64 0.58 0.83 0.49 0.53 0.74 2.53%
P/EPS 8.18 5.66 3.87 4.18 2.98 3.33 4.60 10.06%
EY 12.22 17.65 25.85 23.93 33.56 30.07 21.75 -9.15%
DY 4.81 4.85 5.68 3.85 6.49 7.81 3.77 4.14%
P/NAPS 0.41 0.38 0.33 0.48 0.31 0.27 0.52 -3.88%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 28/11/08 30/11/07 29/11/06 29/11/05 24/11/04 -
Price 1.12 1.18 0.69 1.16 0.88 0.63 1.13 -
P/RPS 0.93 0.73 0.45 0.74 0.55 0.52 0.79 2.75%
P/EPS 8.81 6.49 3.03 3.73 3.41 3.27 4.90 10.26%
EY 11.35 15.41 32.97 26.82 29.36 30.55 20.40 -9.30%
DY 4.46 4.24 7.25 4.31 5.68 7.94 3.54 3.92%
P/NAPS 0.44 0.44 0.26 0.43 0.35 0.27 0.55 -3.64%

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