[MKH] YoY TTM 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- 35.52%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 272,772 227,054 317,999 236,100 192,934 100,161 99,648 18.26%
PBT 67,395 46,600 57,390 57,985 41,297 16,124 25,159 17.83%
Tax -16,309 -11,763 -20,928 -19,331 -13,597 -7,304 -6,107 17.77%
NP 51,086 34,837 36,462 38,654 27,700 8,820 19,052 17.85%
-
NP to SH 51,086 34,837 36,462 38,654 27,700 8,820 19,052 17.85%
-
Tax Rate 24.20% 25.24% 36.47% 33.34% 32.92% 45.30% 24.27% -
Total Cost 221,686 192,217 281,537 197,446 165,234 91,341 80,596 18.35%
-
Net Worth 487,424 413,188 290,667 349,320 285,023 274,486 231,038 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 - 7,771 4,997 3,702 3,325 2,848 2,848 -
Div Payout % - 22.31% 13.71% 9.58% 12.00% 32.30% 14.95% -
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 487,424 413,188 290,667 349,320 285,023 274,486 231,038 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 18.73% 15.34% 11.47% 16.37% 14.36% 8.81% 19.12% -
ROE 10.48% 8.43% 12.54% 11.07% 9.72% 3.21% 8.25% -
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 139.90 116.50 218.81 169.65 203.07 105.46 104.81 4.92%
EPS 26.20 17.87 25.09 27.77 29.16 9.29 20.04 4.56%
DPS 0.00 4.00 3.50 2.66 3.50 3.00 3.00 -
NAPS 2.50 2.12 2.00 2.51 3.00 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 46.50 38.71 54.22 40.25 32.89 17.08 16.99 18.26%
EPS 8.71 5.94 6.22 6.59 4.72 1.50 3.25 17.84%
DPS 0.00 1.33 0.85 0.63 0.57 0.49 0.49 -
NAPS 0.831 0.7044 0.4956 0.5956 0.4859 0.468 0.3939 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 0.49 0.64 0.73 0.59 0.85 1.01 1.77 -19.26%
P/EPS 2.63 4.14 6.34 3.60 5.93 11.52 9.28 -18.94%
EY 37.97 24.15 15.78 27.77 16.85 8.68 10.77 23.35%
DY 0.00 5.41 2.20 2.66 2.02 2.80 1.61 -
P/NAPS 0.28 0.35 0.80 0.40 0.58 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 0.53 0.57 0.52 0.68 0.88 1.14 1.85 -18.79%
P/EPS 2.82 3.69 4.50 4.18 6.14 12.92 9.68 -18.57%
EY 35.41 27.08 22.20 23.94 16.29 7.74 10.33 22.78%
DY 0.00 6.06 3.10 2.29 1.96 2.50 1.55 -
P/NAPS 0.30 0.31 0.57 0.46 0.60 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