[MKH] YoY Cumulative Quarter Result on 30-Jun-2003 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 100.02%
YoY- 37.23%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 201,571 164,793 214,582 183,452 149,765 71,172 76,323 17.56%
PBT 48,391 33,381 47,010 46,303 34,225 10,113 19,440 16.40%
Tax -12,757 -11,284 -14,921 -13,713 -10,477 -4,265 -5,781 14.09%
NP 35,634 22,097 32,089 32,590 23,748 5,848 13,659 17.32%
-
NP to SH 35,634 22,097 32,089 32,590 23,748 5,848 13,659 17.32%
-
Tax Rate 26.36% 33.80% 31.74% 29.62% 30.61% 42.17% 29.74% -
Total Cost 165,937 142,696 182,493 150,862 126,017 65,324 62,664 17.61%
-
Net Worth 487,602 413,465 382,046 349,427 299,224 274,362 230,816 13.26%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 2,784 - - - -
Div Payout % - - - 8.54% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 487,602 413,465 382,046 349,427 299,224 274,362 230,816 13.26%
NOSH 195,041 195,030 145,264 139,214 94,992 94,935 94,986 12.73%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 17.68% 13.41% 14.95% 17.76% 15.86% 8.22% 17.90% -
ROE 7.31% 5.34% 8.40% 9.33% 7.94% 2.13% 5.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 103.35 84.50 147.72 131.78 157.66 74.97 80.35 4.28%
EPS 18.27 11.33 22.09 23.41 25.00 6.16 14.38 4.06%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.50 2.12 2.63 2.51 3.15 2.89 2.43 0.47%
Adjusted Per Share Value based on latest NOSH - 139,171
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.37 28.10 36.58 31.28 25.53 12.13 13.01 17.56%
EPS 6.08 3.77 5.47 5.56 4.05 1.00 2.33 17.32%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.8313 0.7049 0.6513 0.5957 0.5101 0.4678 0.3935 13.26%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.69 0.74 1.59 1.00 1.73 1.07 1.86 -
P/RPS 0.67 0.88 1.08 0.76 1.10 1.43 2.31 -18.63%
P/EPS 3.78 6.53 7.20 4.27 6.92 17.37 12.93 -18.52%
EY 26.48 15.31 13.89 23.41 14.45 5.76 7.73 22.76%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.60 0.40 0.55 0.37 0.77 -15.50%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 24/08/04 28/08/03 27/08/02 27/08/01 25/08/00 -
Price 0.74 0.66 1.13 1.16 1.79 1.20 1.94 -
P/RPS 0.72 0.78 0.76 0.88 1.14 1.60 2.41 -18.23%
P/EPS 4.05 5.83 5.12 4.96 7.16 19.48 13.49 -18.16%
EY 24.69 17.17 19.55 20.18 13.97 5.13 7.41 22.20%
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.43 0.46 0.57 0.42 0.80 -15.07%

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