[MKH] YoY Cumulative Quarter Result on 31-Mar-2004 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 91.51%
YoY- 0.79%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 153,485 127,334 114,748 139,786 114,308 111,013 44,852 22.74%
PBT 43,365 26,934 19,700 25,017 22,784 26,446 6,075 38.73%
Tax -10,539 -7,502 -7,387 -8,595 -6,491 -8,864 -2,402 27.93%
NP 32,826 19,432 12,313 16,422 16,293 17,582 3,673 44.03%
-
NP to SH 32,681 19,432 12,313 16,422 16,293 17,582 3,673 43.92%
-
Tax Rate 24.30% 27.85% 37.50% 34.36% 28.49% 33.52% 39.54% -
Total Cost 120,659 107,902 102,435 123,364 98,015 93,431 41,179 19.61%
-
Net Worth 526,699 472,142 403,928 367,353 331,102 293,508 271,441 11.67%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 2,759 - - -
Div Payout % - - - - 16.93% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 526,699 472,142 403,928 367,353 331,102 293,508 271,441 11.67%
NOSH 195,074 195,100 195,134 145,198 137,959 94,986 94,909 12.75%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.39% 15.26% 10.73% 11.75% 14.25% 15.84% 8.19% -
ROE 6.20% 4.12% 3.05% 4.47% 4.92% 5.99% 1.35% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 78.68 65.27 58.80 96.27 82.86 116.87 47.26 8.86%
EPS 16.75 9.96 6.31 11.31 11.81 18.51 3.87 27.64%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.70 2.42 2.07 2.53 2.40 3.09 2.86 -0.95%
Adjusted Per Share Value based on latest NOSH - 145,046
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.17 21.71 19.56 23.83 19.49 18.93 7.65 22.73%
EPS 5.57 3.31 2.10 2.80 2.78 3.00 0.63 43.77%
DPS 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.898 0.805 0.6887 0.6263 0.5645 0.5004 0.4628 11.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.26 0.71 1.02 1.98 0.99 1.40 1.03 -
P/RPS 1.60 1.09 1.73 2.06 1.19 1.20 2.18 -5.02%
P/EPS 7.52 7.13 16.16 17.51 8.38 7.56 26.61 -18.98%
EY 13.30 14.03 6.19 5.71 11.93 13.22 3.76 23.42%
DY 0.00 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.47 0.29 0.49 0.78 0.41 0.45 0.36 4.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 30/05/05 26/05/04 29/05/03 30/05/02 25/05/01 -
Price 1.24 0.68 0.79 1.44 1.04 1.59 0.95 -
P/RPS 1.58 1.04 1.34 1.50 1.26 1.36 2.01 -3.93%
P/EPS 7.40 6.83 12.52 12.73 8.81 8.59 24.55 -18.10%
EY 13.51 14.65 7.99 7.85 11.36 11.64 4.07 22.12%
DY 0.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.46 0.28 0.38 0.57 0.43 0.51 0.33 5.68%

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