[MKH] YoY TTM Result on 31-Dec-2002 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -9.19%
YoY- 38.95%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 243,008 262,138 310,743 192,403 151,537 96,989 47,735 -1.71%
PBT 59,231 56,268 58,292 41,535 30,732 20,387 12,221 -1.66%
Tax -16,373 -14,334 -20,431 -14,464 -11,250 -7,766 -2,082 -2.16%
NP 42,858 41,934 37,861 27,071 19,482 12,621 10,139 -1.52%
-
NP to SH 42,858 41,934 37,861 27,071 19,482 12,621 10,139 -1.52%
-
Tax Rate 27.64% 25.47% 35.05% 34.82% 36.61% 38.09% 17.04% -
Total Cost 200,150 220,204 272,882 165,332 132,055 84,368 37,596 -1.76%
-
Net Worth 462,591 398,185 289,695 258,050 284,876 271,459 222,112 -0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 7,771 4,997 3,702 3,325 2,848 2,848 -
Div Payout % - 18.53% 13.20% 13.68% 17.07% 22.57% 28.09% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 462,591 398,185 289,695 258,050 284,876 271,459 222,112 -0.77%
NOSH 195,186 195,188 144,847 129,025 94,958 95,584 94,920 -0.76%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 17.64% 16.00% 12.18% 14.07% 12.86% 13.01% 21.24% -
ROE 9.26% 10.53% 13.07% 10.49% 6.84% 4.65% 4.56% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 124.50 134.30 214.53 149.12 159.58 101.47 50.29 -0.95%
EPS 21.96 21.48 26.14 20.98 20.52 13.20 10.68 -0.76%
DPS 0.00 3.98 3.45 2.87 3.50 3.00 3.00 -
NAPS 2.37 2.04 2.00 2.00 3.00 2.84 2.34 -0.01%
Adjusted Per Share Value based on latest NOSH - 129,025
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 41.43 44.69 52.98 32.80 25.84 16.54 8.14 -1.71%
EPS 7.31 7.15 6.45 4.62 3.32 2.15 1.73 -1.52%
DPS 0.00 1.33 0.85 0.63 0.57 0.49 0.49 -
NAPS 0.7887 0.6789 0.4939 0.4399 0.4857 0.4628 0.3787 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.65 1.16 1.61 1.02 1.26 1.28 0.00 -
P/RPS 0.52 0.86 0.75 0.68 0.79 1.26 0.00 -100.00%
P/EPS 2.96 5.40 6.16 4.86 6.14 9.69 0.00 -100.00%
EY 33.78 18.52 16.24 20.57 16.28 10.32 0.00 -100.00%
DY 0.00 3.43 2.14 2.81 2.78 2.34 0.00 -
P/NAPS 0.27 0.57 0.81 0.51 0.42 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 23/02/05 27/02/04 27/02/03 27/02/02 26/02/01 - -
Price 0.68 1.08 1.98 1.03 1.40 1.27 0.00 -
P/RPS 0.55 0.80 0.92 0.69 0.88 1.25 0.00 -100.00%
P/EPS 3.10 5.03 7.58 4.91 6.82 9.62 0.00 -100.00%
EY 32.29 19.89 13.20 20.37 14.65 10.40 0.00 -100.00%
DY 0.00 3.69 1.74 2.79 2.50 2.36 0.00 -
P/NAPS 0.29 0.53 0.99 0.52 0.47 0.45 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