[MKH] YoY Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -10.98%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 486,484 206,948 379,820 382,340 295,068 386,584 237,824 12.66%
PBT 86,652 33,904 74,348 60,272 54,684 106,104 60,428 6.18%
Tax -22,084 -6,836 -19,828 -14,404 -12,712 -27,016 -16,472 5.00%
NP 64,568 27,068 54,520 45,868 41,972 79,088 43,956 6.61%
-
NP to SH 66,108 27,420 53,204 45,924 41,972 79,088 43,956 7.03%
-
Tax Rate 25.49% 20.16% 26.67% 23.90% 23.25% 25.46% 27.26% -
Total Cost 421,916 179,880 325,300 336,472 253,096 307,496 193,868 13.83%
-
Net Worth 748,342 680,689 663,905 625,611 556,546 515,214 462,591 8.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 748,342 680,689 663,905 625,611 556,546 515,214 462,591 8.34%
NOSH 264,432 240,526 228,932 229,161 219,979 195,156 195,186 5.18%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.27% 13.08% 14.35% 12.00% 14.22% 20.46% 18.48% -
ROE 8.83% 4.03% 8.01% 7.34% 7.54% 15.35% 9.50% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 183.97 86.04 165.91 166.84 134.13 198.09 121.84 7.10%
EPS 25.00 11.40 23.24 20.04 19.08 40.56 22.52 1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.83 2.90 2.73 2.53 2.64 2.37 2.99%
Adjusted Per Share Value based on latest NOSH - 229,161
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 84.14 35.79 65.69 66.13 51.04 66.86 41.13 12.66%
EPS 11.43 4.74 9.20 7.94 7.26 13.68 7.60 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2943 1.1773 1.1483 1.0821 0.9626 0.8911 0.8001 8.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.49 1.37 1.14 0.67 1.19 0.97 0.65 -
P/RPS 0.81 1.59 0.69 0.40 0.89 0.49 0.53 7.32%
P/EPS 5.96 12.02 4.91 3.34 6.24 2.39 2.89 12.81%
EY 16.78 8.32 20.39 29.91 16.03 41.78 34.65 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.39 0.25 0.47 0.37 0.27 11.89%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 15/02/07 27/02/06 -
Price 1.81 1.50 1.08 0.70 1.14 1.20 0.68 -
P/RPS 0.98 1.74 0.65 0.42 0.85 0.61 0.56 9.77%
P/EPS 7.24 13.16 4.65 3.49 5.97 2.96 3.02 15.68%
EY 13.81 7.60 21.52 28.63 16.74 33.77 33.12 -13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.37 0.26 0.45 0.45 0.29 14.09%

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