[MKH] YoY TTM Result on 30-Jun-2001 [#3]

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- -14.49%
YoY- -53.71%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 317,999 236,100 192,934 100,161 99,648 0 -100.00%
PBT 57,390 57,985 41,297 16,124 25,159 0 -100.00%
Tax -20,928 -19,331 -13,597 -7,304 -6,107 0 -100.00%
NP 36,462 38,654 27,700 8,820 19,052 0 -100.00%
-
NP to SH 36,462 38,654 27,700 8,820 19,052 0 -100.00%
-
Tax Rate 36.47% 33.34% 32.92% 45.30% 24.27% - -
Total Cost 281,537 197,446 165,234 91,341 80,596 0 -100.00%
-
Net Worth 290,667 349,320 285,023 274,486 231,038 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,997 3,702 3,325 2,848 2,848 - -100.00%
Div Payout % 13.71% 9.58% 12.00% 32.30% 14.95% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 290,667 349,320 285,023 274,486 231,038 0 -100.00%
NOSH 145,333 139,171 95,007 94,978 95,077 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 11.47% 16.37% 14.36% 8.81% 19.12% 0.00% -
ROE 12.54% 11.07% 9.72% 3.21% 8.25% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 218.81 169.65 203.07 105.46 104.81 0.00 -100.00%
EPS 25.09 27.77 29.16 9.29 20.04 0.00 -100.00%
DPS 3.50 2.66 3.50 3.00 3.00 0.00 -100.00%
NAPS 2.00 2.51 3.00 2.89 2.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 94,978
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 55.00 40.84 33.37 17.32 17.24 0.00 -100.00%
EPS 6.31 6.69 4.79 1.53 3.30 0.00 -100.00%
DPS 0.86 0.64 0.58 0.49 0.49 0.00 -100.00%
NAPS 0.5027 0.6042 0.493 0.4748 0.3996 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.59 1.00 1.73 1.07 1.86 0.00 -
P/RPS 0.73 0.59 0.85 1.01 1.77 0.00 -100.00%
P/EPS 6.34 3.60 5.93 11.52 9.28 0.00 -100.00%
EY 15.78 27.77 16.85 8.68 10.77 0.00 -100.00%
DY 2.20 2.66 2.02 2.80 1.61 0.00 -100.00%
P/NAPS 0.80 0.40 0.58 0.37 0.77 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/04 28/08/03 27/08/02 27/08/01 25/08/00 - -
Price 1.13 1.16 1.79 1.20 1.94 0.00 -
P/RPS 0.52 0.68 0.88 1.14 1.85 0.00 -100.00%
P/EPS 4.50 4.18 6.14 12.92 9.68 0.00 -100.00%
EY 22.20 23.94 16.29 7.74 10.33 0.00 -100.00%
DY 3.10 2.29 1.96 2.50 1.55 0.00 -100.00%
P/NAPS 0.57 0.46 0.60 0.42 0.80 0.00 -100.00%

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