[MKH] YoY 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- 89.15%
YoY- 164.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 74,237 50,045 74,796 69,144 38,752 26,320 24,337 20.41%
PBT 21,457 13,681 21,993 23,519 7,779 4,038 5,550 25.26%
Tax -5,255 -3,897 -6,326 -7,222 -1,613 -1,863 -1,880 18.67%
NP 16,202 9,784 15,667 16,297 6,166 2,175 3,670 28.06%
-
NP to SH 16,202 9,784 15,667 16,297 6,166 2,175 3,670 28.06%
-
Tax Rate 24.49% 28.48% 28.76% 30.71% 20.74% 46.14% 33.87% -
Total Cost 58,035 40,261 59,129 52,847 32,586 24,145 20,667 18.76%
-
Net Worth 487,424 413,188 382,228 349,320 299,274 274,486 231,038 13.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 487,424 413,188 382,228 349,320 299,274 274,486 231,038 13.24%
NOSH 194,969 194,900 145,333 139,171 95,007 94,978 95,077 12.70%
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 21.82% 19.55% 20.95% 23.57% 15.91% 8.26% 15.08% -
ROE 3.32% 2.37% 4.10% 4.67% 2.06% 0.79% 1.59% -
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 38.08 25.68 51.46 49.68 40.79 27.71 25.60 6.83%
EPS 8.31 5.02 10.78 11.71 6.49 2.29 3.86 13.62%
DPS 0.00 0.00 0.00 0.00 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 12.84 8.66 12.94 11.96 6.70 4.55 4.21 20.41%
EPS 2.80 1.69 2.71 2.82 1.07 0.38 0.63 28.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8431 0.7147 0.6611 0.6042 0.5176 0.4748 0.3996 13.24%
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 1.81 2.88 3.09 2.01 4.24 3.86 7.27 -20.67%
P/EPS 8.30 14.74 14.75 8.54 26.66 46.72 48.19 -25.39%
EY 12.04 6.78 6.78 11.71 3.75 2.14 2.08 33.97%
DY 0.00 0.00 0.00 0.00 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 1.94 2.57 2.20 2.33 4.39 4.33 7.58 -20.31%
P/EPS 8.90 13.15 10.48 9.91 27.58 52.40 50.26 -25.05%
EY 11.23 7.61 9.54 10.09 3.63 1.91 1.99 33.41%
DY 0.00 0.00 0.00 0.00 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