[MKH] YoY TTM Result on 31-Mar-2004 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -2.03%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 335,887 248,580 251,805 312,347 205,708 180,502 98,178 22.74%
PBT 89,976 59,619 54,912 58,916 42,245 37,556 17,636 31.18%
Tax -26,121 -14,951 -14,192 -21,824 -13,722 -13,847 -7,321 23.60%
NP 63,855 44,668 40,720 37,092 28,523 23,709 10,315 35.48%
-
NP to SH 63,710 44,668 40,720 37,092 28,523 23,709 10,315 35.43%
-
Tax Rate 29.03% 25.08% 25.84% 37.04% 32.48% 36.87% 41.51% -
Total Cost 272,032 203,912 211,085 275,255 177,185 156,793 87,863 20.71%
-
Net Worth 526,358 471,872 403,832 290,092 331,384 285,039 271,838 11.63%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,753 - 7,771 4,997 3,702 3,325 2,848 22.76%
Div Payout % 15.31% - 19.09% 13.47% 12.98% 14.02% 27.62% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 526,358 471,872 403,832 290,092 331,384 285,039 271,838 11.63%
NOSH 194,947 194,988 195,088 145,046 138,076 95,013 95,048 12.71%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.01% 17.97% 16.17% 11.88% 13.87% 13.14% 10.51% -
ROE 12.10% 9.47% 10.08% 12.79% 8.61% 8.32% 3.79% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 172.30 127.48 129.07 215.34 148.98 189.98 103.29 8.89%
EPS 32.68 22.91 20.87 25.57 20.66 24.95 10.85 20.16%
DPS 5.00 0.00 3.98 3.45 2.68 3.50 3.00 8.88%
NAPS 2.70 2.42 2.07 2.00 2.40 3.00 2.86 -0.95%
Adjusted Per Share Value based on latest NOSH - 145,046
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 58.10 42.99 43.55 54.02 35.58 31.22 16.98 22.74%
EPS 11.02 7.73 7.04 6.42 4.93 4.10 1.78 35.48%
DPS 1.69 0.00 1.34 0.86 0.64 0.58 0.49 22.90%
NAPS 0.9104 0.8162 0.6985 0.5017 0.5732 0.493 0.4702 11.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.26 0.71 1.02 1.98 0.99 1.40 1.03 -
P/RPS 0.73 0.56 0.79 0.92 0.66 0.74 1.00 -5.10%
P/EPS 3.86 3.10 4.89 7.74 4.79 5.61 9.49 -13.91%
EY 25.94 32.26 20.46 12.92 20.87 17.82 10.54 16.18%
DY 3.97 0.00 3.91 1.74 2.71 2.50 2.91 5.31%
P/NAPS 0.47 0.29 0.49 0.99 0.41 0.47 0.36 4.54%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 30/05/05 26/05/04 29/05/03 30/05/02 25/05/01 -
Price 1.24 0.68 0.79 1.44 1.04 1.59 0.95 -
P/RPS 0.72 0.53 0.61 0.67 0.70 0.84 0.92 -4.00%
P/EPS 3.79 2.97 3.78 5.63 5.03 6.37 8.75 -13.01%
EY 26.36 33.69 26.42 17.76 19.86 15.69 11.42 14.95%
DY 4.03 0.00 5.04 2.39 2.58 2.20 3.16 4.13%
P/NAPS 0.46 0.28 0.38 0.72 0.43 0.53 0.33 5.68%

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