[MKH] YoY TTM Result on 31-Dec-2006 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 17.41%
YoY- 38.23%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 369,529 367,772 284,912 346,926 243,008 262,138 310,743 2.92%
PBT 61,262 72,393 65,536 84,964 59,231 56,268 58,292 0.83%
Tax -16,369 -19,982 -13,995 -25,720 -16,373 -14,334 -20,431 -3.62%
NP 44,893 52,411 51,541 59,244 42,858 41,934 37,861 2.87%
-
NP to SH 43,475 52,575 51,541 59,244 42,858 41,934 37,861 2.32%
-
Tax Rate 26.72% 27.60% 21.35% 30.27% 27.64% 25.47% 35.05% -
Total Cost 324,636 315,361 233,371 287,682 200,150 220,204 272,882 2.93%
-
Net Worth 457,865 625,611 556,546 515,214 462,591 398,185 289,695 7.92%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,449 11,341 9,771 9,753 - 7,771 4,997 14.80%
Div Payout % 26.34% 21.57% 18.96% 16.46% - 18.53% 13.20% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 457,865 625,611 556,546 515,214 462,591 398,185 289,695 7.92%
NOSH 228,932 229,161 219,979 195,156 195,186 195,188 144,847 7.92%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.15% 14.25% 18.09% 17.08% 17.64% 16.00% 12.18% -
ROE 9.50% 8.40% 9.26% 11.50% 9.26% 10.53% 13.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 161.41 160.49 129.52 177.77 124.50 134.30 214.53 -4.62%
EPS 18.99 22.94 23.43 30.36 21.96 21.48 26.14 -5.18%
DPS 5.00 4.95 4.44 5.00 0.00 3.98 3.45 6.37%
NAPS 2.00 2.73 2.53 2.64 2.37 2.04 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 195,156
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 63.91 63.61 49.28 60.00 42.03 45.34 53.75 2.92%
EPS 7.52 9.09 8.91 10.25 7.41 7.25 6.55 2.32%
DPS 1.98 1.96 1.69 1.69 0.00 1.34 0.86 14.89%
NAPS 0.7919 1.0821 0.9626 0.8911 0.8001 0.6887 0.5011 7.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.14 0.67 1.19 0.97 0.65 1.16 1.61 -
P/RPS 0.71 0.42 0.92 0.55 0.52 0.86 0.75 -0.90%
P/EPS 6.00 2.92 5.08 3.20 2.96 5.40 6.16 -0.43%
EY 16.66 34.24 19.69 31.30 33.78 18.52 16.24 0.42%
DY 4.39 7.39 3.73 5.15 0.00 3.43 2.14 12.70%
P/NAPS 0.57 0.25 0.47 0.37 0.27 0.57 0.81 -5.68%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 15/02/07 27/02/06 23/02/05 27/02/04 -
Price 1.08 0.70 1.14 1.20 0.68 1.08 1.98 -
P/RPS 0.67 0.44 0.88 0.68 0.55 0.80 0.92 -5.14%
P/EPS 5.69 3.05 4.87 3.95 3.10 5.03 7.58 -4.66%
EY 17.58 32.77 20.55 25.30 32.29 19.89 13.20 4.88%
DY 4.63 7.07 3.90 4.17 0.00 3.69 1.74 17.69%
P/NAPS 0.54 0.26 0.45 0.45 0.29 0.53 0.99 -9.60%

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