[MKH] YoY TTM Result on 30-Jun-2004 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -1.7%
YoY- -5.67%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 312,944 272,772 227,054 317,999 236,100 192,934 100,161 20.89%
PBT 76,172 67,395 46,600 57,390 57,985 41,297 16,124 29.51%
Tax -22,413 -16,309 -11,763 -20,928 -19,331 -13,597 -7,304 20.53%
NP 53,759 51,086 34,837 36,462 38,654 27,700 8,820 35.13%
-
NP to SH 53,665 51,086 34,837 36,462 38,654 27,700 8,820 35.09%
-
Tax Rate 29.42% 24.20% 25.24% 36.47% 33.34% 32.92% 45.30% -
Total Cost 259,185 221,686 192,217 281,537 197,446 165,234 91,341 18.97%
-
Net Worth 531,329 487,424 413,188 290,667 349,320 285,023 274,486 11.63%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,753 - 7,771 4,997 3,702 3,325 2,848 22.76%
Div Payout % 18.18% - 22.31% 13.71% 9.58% 12.00% 32.30% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 531,329 487,424 413,188 290,667 349,320 285,023 274,486 11.63%
NOSH 195,341 194,969 194,900 145,333 139,171 95,007 94,978 12.76%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 17.18% 18.73% 15.34% 11.47% 16.37% 14.36% 8.81% -
ROE 10.10% 10.48% 8.43% 12.54% 11.07% 9.72% 3.21% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 160.20 139.90 116.50 218.81 169.65 203.07 105.46 7.21%
EPS 27.47 26.20 17.87 25.09 27.77 29.16 9.29 19.79%
DPS 5.00 0.00 4.00 3.50 2.66 3.50 3.00 8.88%
NAPS 2.72 2.50 2.12 2.00 2.51 3.00 2.89 -1.00%
Adjusted Per Share Value based on latest NOSH - 145,333
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 53.35 46.50 38.71 54.22 40.25 32.89 17.08 20.89%
EPS 9.15 8.71 5.94 6.22 6.59 4.72 1.50 35.15%
DPS 1.66 0.00 1.33 0.85 0.63 0.57 0.49 22.54%
NAPS 0.9059 0.831 0.7044 0.4956 0.5956 0.4859 0.468 11.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.41 0.69 0.74 1.59 1.00 1.73 1.07 -
P/RPS 0.88 0.49 0.64 0.73 0.59 0.85 1.01 -2.26%
P/EPS 5.13 2.63 4.14 6.34 3.60 5.93 11.52 -12.60%
EY 19.48 37.97 24.15 15.78 27.77 16.85 8.68 14.41%
DY 3.55 0.00 5.41 2.20 2.66 2.02 2.80 4.03%
P/NAPS 0.52 0.28 0.35 0.80 0.40 0.58 0.37 5.83%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 24/08/04 28/08/03 27/08/02 27/08/01 -
Price 1.35 0.74 0.66 1.13 1.16 1.79 1.20 -
P/RPS 0.84 0.53 0.57 0.52 0.68 0.88 1.14 -4.96%
P/EPS 4.91 2.82 3.69 4.50 4.18 6.14 12.92 -14.88%
EY 20.35 35.41 27.08 22.20 23.94 16.29 7.74 17.47%
DY 3.70 0.00 6.06 3.10 2.29 1.96 2.50 6.74%
P/NAPS 0.50 0.30 0.31 0.57 0.46 0.60 0.42 2.94%

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