[MKH] YoY TTM Result on 31-Mar-2003 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 5.36%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 248,580 251,805 312,347 205,708 180,502 98,178 75,311 22.00%
PBT 59,619 54,912 58,916 42,245 37,556 17,636 19,609 20.35%
Tax -14,951 -14,192 -21,824 -13,722 -13,847 -7,321 -4,227 23.42%
NP 44,668 40,720 37,092 28,523 23,709 10,315 15,382 19.43%
-
NP to SH 44,668 40,720 37,092 28,523 23,709 10,315 15,382 19.43%
-
Tax Rate 25.08% 25.84% 37.04% 32.48% 36.87% 41.51% 21.56% -
Total Cost 203,912 211,085 275,255 177,185 156,793 87,863 59,929 22.62%
-
Net Worth 471,872 403,832 290,092 331,384 285,039 271,838 227,956 12.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 7,771 4,997 3,702 3,325 2,848 2,848 -
Div Payout % - 19.09% 13.47% 12.98% 14.02% 27.62% 18.52% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 471,872 403,832 290,092 331,384 285,039 271,838 227,956 12.88%
NOSH 194,988 195,088 145,046 138,076 95,013 95,048 94,981 12.72%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.97% 16.17% 11.88% 13.87% 13.14% 10.51% 20.42% -
ROE 9.47% 10.08% 12.79% 8.61% 8.32% 3.79% 6.75% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 127.48 129.07 215.34 148.98 189.98 103.29 79.29 8.23%
EPS 22.91 20.87 25.57 20.66 24.95 10.85 16.19 5.95%
DPS 0.00 3.98 3.45 2.68 3.50 3.00 3.00 -
NAPS 2.42 2.07 2.00 2.40 3.00 2.86 2.40 0.13%
Adjusted Per Share Value based on latest NOSH - 138,076
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.38 42.93 53.25 35.07 30.77 16.74 12.84 22.00%
EPS 7.62 6.94 6.32 4.86 4.04 1.76 2.62 19.46%
DPS 0.00 1.33 0.85 0.63 0.57 0.49 0.49 -
NAPS 0.8045 0.6885 0.4946 0.565 0.486 0.4635 0.3886 12.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.71 1.02 1.98 0.99 1.40 1.03 2.40 -
P/RPS 0.56 0.79 0.92 0.66 0.74 1.00 3.03 -24.51%
P/EPS 3.10 4.89 7.74 4.79 5.61 9.49 14.82 -22.94%
EY 32.26 20.46 12.92 20.87 17.82 10.54 6.75 29.77%
DY 0.00 3.91 1.74 2.71 2.50 2.91 1.25 -
P/NAPS 0.29 0.49 0.99 0.41 0.47 0.36 1.00 -18.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 26/05/04 29/05/03 30/05/02 25/05/01 - -
Price 0.68 0.79 1.44 1.04 1.59 0.95 0.00 -
P/RPS 0.53 0.61 0.67 0.70 0.84 0.92 0.00 -
P/EPS 2.97 3.78 5.63 5.03 6.37 8.75 0.00 -
EY 33.69 26.42 17.76 19.86 15.69 11.42 0.00 -
DY 0.00 5.04 2.39 2.58 2.20 3.16 0.00 -
P/NAPS 0.28 0.38 0.72 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