[MKH] YoY TTM Result on 31-Mar-2000 [#2]

Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
31-Mar-2000 [#2]
Profit Trend
QoQ- 51.71%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 205,708 180,502 98,178 75,311 39.78%
PBT 42,245 37,556 17,636 19,609 29.15%
Tax -13,722 -13,847 -7,321 -4,227 48.06%
NP 28,523 23,709 10,315 15,382 22.85%
-
NP to SH 28,523 23,709 10,315 15,382 22.85%
-
Tax Rate 32.48% 36.87% 41.51% 21.56% -
Total Cost 177,185 156,793 87,863 59,929 43.52%
-
Net Worth 331,384 285,039 271,838 227,956 13.28%
Dividend
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,702 3,325 2,848 2,848 9.13%
Div Payout % 12.98% 14.02% 27.62% 18.52% -
Equity
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 331,384 285,039 271,838 227,956 13.28%
NOSH 138,076 95,013 95,048 94,981 13.28%
Ratio Analysis
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.87% 13.14% 10.51% 20.42% -
ROE 8.61% 8.32% 3.79% 6.75% -
Per Share
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 148.98 189.98 103.29 79.29 23.39%
EPS 20.66 24.95 10.85 16.19 8.46%
DPS 2.68 3.50 3.00 3.00 -3.69%
NAPS 2.40 3.00 2.86 2.40 0.00%
Adjusted Per Share Value based on latest NOSH - 94,981
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 35.07 30.77 16.74 12.84 39.78%
EPS 4.86 4.04 1.76 2.62 22.86%
DPS 0.63 0.57 0.49 0.49 8.73%
NAPS 0.565 0.486 0.4635 0.3886 13.28%
Price Multiplier on Financial Quarter End Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.99 1.40 1.03 2.40 -
P/RPS 0.66 0.74 1.00 3.03 -39.83%
P/EPS 4.79 5.61 9.49 14.82 -31.37%
EY 20.87 17.82 10.54 6.75 45.68%
DY 2.71 2.50 2.91 1.25 29.42%
P/NAPS 0.41 0.47 0.36 1.00 -25.71%
Price Multiplier on Announcement Date
31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/03 30/05/02 25/05/01 - -
Price 1.04 1.59 0.95 0.00 -
P/RPS 0.70 0.84 0.92 0.00 -
P/EPS 5.03 6.37 8.75 0.00 -
EY 19.86 15.69 11.42 0.00 -
DY 2.58 2.20 3.16 0.00 -
P/NAPS 0.43 0.53 0.33 0.00 -

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