[MKH] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -7.2%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 386,584 237,824 209,768 268,588 173,092 213,132 64,348 34.81%
PBT 106,104 60,428 33,044 48,888 42,452 59,940 5,752 62.51%
Tax -27,016 -16,472 -10,324 -14,588 -11,744 -18,272 -2,808 45.81%
NP 79,088 43,956 22,720 34,300 30,708 41,668 2,944 73.01%
-
NP to SH 79,088 43,956 22,720 34,300 30,708 41,668 2,944 73.01%
-
Tax Rate 25.46% 27.26% 31.24% 29.84% 27.66% 30.48% 48.82% -
Total Cost 307,496 193,868 187,048 234,288 142,384 171,464 61,404 30.78%
-
Net Worth 515,214 462,591 398,185 363,568 303,209 285,826 271,459 11.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 515,214 462,591 398,185 363,568 303,209 285,826 271,459 11.26%
NOSH 195,156 195,186 195,188 144,847 129,025 94,958 95,584 12.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.46% 18.48% 10.83% 12.77% 17.74% 19.55% 4.58% -
ROE 15.35% 9.50% 5.71% 9.43% 10.13% 14.58% 1.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 198.09 121.84 107.47 185.43 134.15 224.45 67.32 19.69%
EPS 40.56 22.52 11.64 23.68 23.80 43.88 3.08 53.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.37 2.04 2.51 2.35 3.01 2.84 -1.20%
Adjusted Per Share Value based on latest NOSH - 144,847
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 66.86 41.13 36.28 46.46 29.94 36.86 11.13 34.80%
EPS 13.68 7.60 3.93 5.93 5.31 7.21 0.51 72.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8911 0.8001 0.6887 0.6288 0.5244 0.4944 0.4695 11.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.97 0.65 1.16 1.61 1.02 1.26 1.28 -
P/RPS 0.49 0.53 1.08 0.87 0.76 0.56 1.90 -20.20%
P/EPS 2.39 2.89 9.97 6.80 4.29 2.87 41.56 -37.85%
EY 41.78 34.65 10.03 14.71 23.33 34.83 2.41 60.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.57 0.64 0.43 0.42 0.45 -3.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 27/02/06 23/02/05 27/02/04 27/02/03 27/02/02 26/02/01 -
Price 1.20 0.68 1.08 1.98 1.03 1.40 1.27 -
P/RPS 0.61 0.56 1.00 1.07 0.77 0.62 1.89 -17.17%
P/EPS 2.96 3.02 9.28 8.36 4.33 3.19 41.23 -35.51%
EY 33.77 33.12 10.78 11.96 23.11 31.34 2.43 55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.29 0.53 0.79 0.44 0.47 0.45 0.00%

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