[MKH] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 17.06%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 382,340 295,068 386,584 237,824 209,768 268,588 173,092 14.10%
PBT 60,272 54,684 106,104 60,428 33,044 48,888 42,452 6.00%
Tax -14,404 -12,712 -27,016 -16,472 -10,324 -14,588 -11,744 3.45%
NP 45,868 41,972 79,088 43,956 22,720 34,300 30,708 6.90%
-
NP to SH 45,924 41,972 79,088 43,956 22,720 34,300 30,708 6.93%
-
Tax Rate 23.90% 23.25% 25.46% 27.26% 31.24% 29.84% 27.66% -
Total Cost 336,472 253,096 307,496 193,868 187,048 234,288 142,384 15.39%
-
Net Worth 625,611 556,546 515,214 462,591 398,185 363,568 303,209 12.81%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 625,611 556,546 515,214 462,591 398,185 363,568 303,209 12.81%
NOSH 229,161 219,979 195,156 195,186 195,188 144,847 129,025 10.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 12.00% 14.22% 20.46% 18.48% 10.83% 12.77% 17.74% -
ROE 7.34% 7.54% 15.35% 9.50% 5.71% 9.43% 10.13% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 166.84 134.13 198.09 121.84 107.47 185.43 134.15 3.69%
EPS 20.04 19.08 40.56 22.52 11.64 23.68 23.80 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.53 2.64 2.37 2.04 2.51 2.35 2.52%
Adjusted Per Share Value based on latest NOSH - 195,186
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.18 50.31 65.91 40.55 35.76 45.79 29.51 14.10%
EPS 7.83 7.16 13.48 7.49 3.87 5.85 5.24 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0666 0.9489 0.8784 0.7887 0.6789 0.6198 0.5169 12.81%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.67 1.19 0.97 0.65 1.16 1.61 1.02 -
P/RPS 0.40 0.89 0.49 0.53 1.08 0.87 0.76 -10.13%
P/EPS 3.34 6.24 2.39 2.89 9.97 6.80 4.29 -4.08%
EY 29.91 16.03 41.78 34.65 10.03 14.71 23.33 4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.47 0.37 0.27 0.57 0.64 0.43 -8.63%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 15/02/07 27/02/06 23/02/05 27/02/04 27/02/03 -
Price 0.70 1.14 1.20 0.68 1.08 1.98 1.03 -
P/RPS 0.42 0.85 0.61 0.56 1.00 1.07 0.77 -9.60%
P/EPS 3.49 5.97 2.96 3.02 9.28 8.36 4.33 -3.52%
EY 28.63 16.74 33.77 33.12 10.78 11.96 23.11 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.45 0.45 0.29 0.53 0.79 0.44 -8.38%

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