[MKH] YoY Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -49.32%
YoY- -33.76%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 295,068 386,584 237,824 209,768 268,588 173,092 213,132 5.56%
PBT 54,684 106,104 60,428 33,044 48,888 42,452 59,940 -1.51%
Tax -12,712 -27,016 -16,472 -10,324 -14,588 -11,744 -18,272 -5.86%
NP 41,972 79,088 43,956 22,720 34,300 30,708 41,668 0.12%
-
NP to SH 41,972 79,088 43,956 22,720 34,300 30,708 41,668 0.12%
-
Tax Rate 23.25% 25.46% 27.26% 31.24% 29.84% 27.66% 30.48% -
Total Cost 253,096 307,496 193,868 187,048 234,288 142,384 171,464 6.70%
-
Net Worth 556,546 515,214 462,591 398,185 363,568 303,209 285,826 11.74%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 556,546 515,214 462,591 398,185 363,568 303,209 285,826 11.74%
NOSH 219,979 195,156 195,186 195,188 144,847 129,025 94,958 15.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.22% 20.46% 18.48% 10.83% 12.77% 17.74% 19.55% -
ROE 7.54% 15.35% 9.50% 5.71% 9.43% 10.13% 14.58% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 134.13 198.09 121.84 107.47 185.43 134.15 224.45 -8.21%
EPS 19.08 40.56 22.52 11.64 23.68 23.80 43.88 -12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.64 2.37 2.04 2.51 2.35 3.01 -2.85%
Adjusted Per Share Value based on latest NOSH - 195,188
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.04 66.86 41.13 36.28 46.46 29.94 36.86 5.57%
EPS 7.26 13.68 7.60 3.93 5.93 5.31 7.21 0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9626 0.8911 0.8001 0.6887 0.6288 0.5244 0.4944 11.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.19 0.97 0.65 1.16 1.61 1.02 1.26 -
P/RPS 0.89 0.49 0.53 1.08 0.87 0.76 0.56 8.02%
P/EPS 6.24 2.39 2.89 9.97 6.80 4.29 2.87 13.81%
EY 16.03 41.78 34.65 10.03 14.71 23.33 34.83 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.27 0.57 0.64 0.43 0.42 1.89%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 15/02/07 27/02/06 23/02/05 27/02/04 27/02/03 27/02/02 -
Price 1.14 1.20 0.68 1.08 1.98 1.03 1.40 -
P/RPS 0.85 0.61 0.56 1.00 1.07 0.77 0.62 5.39%
P/EPS 5.97 2.96 3.02 9.28 8.36 4.33 3.19 11.00%
EY 16.74 33.77 33.12 10.78 11.96 23.11 31.34 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.29 0.53 0.79 0.44 0.47 -0.72%

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