[MKH] YoY Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -68.07%
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 147,836 121,621 51,737 94,955 95,585 73,767 96,646 7.33%
PBT 45,256 21,663 8,476 18,587 15,068 13,671 26,526 9.30%
Tax -9,288 -5,521 -1,709 -4,957 -3,601 -3,178 -6,754 5.44%
NP 35,968 16,142 6,767 13,630 11,467 10,493 19,772 10.47%
-
NP to SH 34,208 16,527 6,855 13,301 11,481 10,493 19,772 9.55%
-
Tax Rate 20.52% 25.49% 20.16% 26.67% 23.90% 23.25% 25.46% -
Total Cost 111,868 105,479 44,970 81,325 84,118 63,274 76,874 6.44%
-
Net Worth 912,000 748,342 680,689 663,905 625,611 556,546 515,214 9.97%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 912,000 748,342 680,689 663,905 625,611 556,546 515,214 9.97%
NOSH 320,000 264,432 240,526 228,932 229,161 219,979 195,156 8.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 24.33% 13.27% 13.08% 14.35% 12.00% 14.22% 20.46% -
ROE 3.75% 2.21% 1.01% 2.00% 1.84% 1.89% 3.84% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 46.20 45.99 21.51 41.48 41.71 33.53 49.52 -1.14%
EPS 10.69 6.25 2.85 5.81 5.01 4.77 10.14 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.83 2.83 2.90 2.73 2.53 2.64 1.28%
Adjusted Per Share Value based on latest NOSH - 228,932
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.57 21.04 8.95 16.42 16.53 12.76 16.72 7.32%
EPS 5.92 2.86 1.19 2.30 1.99 1.81 3.42 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5774 1.2943 1.1773 1.1483 1.0821 0.9626 0.8911 9.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.79 1.49 1.37 1.14 0.67 1.19 0.97 -
P/RPS 3.87 3.24 6.37 2.75 1.61 3.55 1.96 11.99%
P/EPS 16.74 23.84 48.07 19.62 13.37 24.95 9.57 9.75%
EY 5.97 4.19 2.08 5.10 7.48 4.01 10.44 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.48 0.39 0.25 0.47 0.37 9.26%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 15/02/07 -
Price 1.87 1.81 1.50 1.08 0.70 1.14 1.20 -
P/RPS 4.05 3.94 6.97 2.60 1.68 3.40 2.42 8.95%
P/EPS 17.49 28.96 52.63 18.59 13.97 23.90 11.84 6.71%
EY 5.72 3.45 1.90 5.38 7.16 4.18 8.44 -6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.53 0.37 0.26 0.45 0.45 6.58%

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