[MKH] YoY Cumulative 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- -76.8%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 96,646 59,456 52,442 67,147 43,273 53,283 16,087 34.81%
PBT 26,526 15,107 8,261 12,222 10,613 14,985 1,438 62.51%
Tax -6,754 -4,118 -2,581 -3,647 -2,936 -4,568 -702 45.81%
NP 19,772 10,989 5,680 8,575 7,677 10,417 736 73.01%
-
NP to SH 19,772 10,989 5,680 8,575 7,677 10,417 736 73.01%
-
Tax Rate 25.46% 27.26% 31.24% 29.84% 27.66% 30.48% 48.82% -
Total Cost 76,874 48,467 46,762 58,572 35,596 42,866 15,351 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 3.84% 2.38% 1.43% 2.36% 2.53% 3.64% 0.27% -
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 49.52 30.46 26.87 46.36 33.54 56.11 16.83 19.69%
EPS 10.14 5.63 2.91 5.92 5.95 10.97 0.77 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 16.72 10.28 9.07 11.61 7.48 9.22 2.78 34.83%
EPS 3.42 1.90 0.98 1.48 1.33 1.80 0.13 72.41%
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 1.96 2.13 4.32 3.47 3.04 2.25 7.61 -20.22%
P/EPS 9.57 11.55 39.86 27.20 17.14 11.49 166.23 -37.84%
EY 10.44 8.66 2.51 3.68 5.83 8.71 0.60 60.93%
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 2.42 2.23 4.02 4.27 3.07 2.50 7.55 -17.26%
P/EPS 11.84 12.08 37.11 33.45 17.31 12.76 164.94 -35.52%
EY 8.44 8.28 2.69 2.99 5.78 7.84 0.61 54.91%
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