[MKH] YoY TTM Result on 31-Mar-2006 [#2]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	371,474	304,079	335,887	248,580	251,805	312,347	205,708	10.34%
YoY %	22.16%	-9.47%	35.12%	-1.28%	-19.38%	51.84%	-	-
Horiz. %	180.58%	147.82%	163.28%	120.84%	122.41%	151.84%	100.00%	-
PBT	73,344	57,883	89,976	59,619	54,912	58,916	42,245	9.62%
YoY %	26.71%	-35.67%	50.92%	8.57%	-6.80%	39.46%	-	-
Horiz. %	173.62%	137.02%	212.99%	141.13%	129.98%	139.46%	100.00%	-
Tax	-19,924	-12,455	-26,121	-14,951	-14,192	-21,824	-13,722	6.40%
YoY %	-59.97%	52.32%	-74.71%	-5.35%	34.97%	-59.04%	-	-
Horiz. %	145.20%	90.77%	190.36%	108.96%	103.43%	159.04%	100.00%	-
NP	53,420	45,428	63,855	44,668	40,720	37,092	28,523	11.01%
YoY %	17.59%	-28.86%	42.95%	9.70%	9.78%	30.04%	-	-
Horiz. %	187.29%	159.27%	223.87%	156.60%	142.76%	130.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,477	45,590	63,710	44,668	40,720	37,092	28,523	11.03%
YoY %	17.30%	-28.44%	42.63%	9.70%	9.78%	30.04%	-	-
Horiz. %	187.49%	159.84%	223.36%	156.60%	142.76%	130.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.17%	21.52%	29.03%	25.08%	25.84%	37.04%	32.48%	-
YoY %	26.25%	-25.87%	15.75%	-2.94%	-30.24%	14.04%	-	-
Horiz. %	83.65%	66.26%	89.38%	77.22%	79.56%	114.04%	100.00%	-
Total Cost	318,054	258,651	272,032	203,912	211,085	275,255	177,185	10.23%
YoY %	22.97%	-4.92%	33.41%	-3.40%	-23.31%	55.35%	-	-
Horiz. %	179.50%	145.98%	153.53%	115.08%	119.13%	155.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	458,309	574,596	526,358	471,872	403,832	290,092	331,384	5.54%
YoY %	-20.24%	9.16%	11.55%	16.85%	39.21%	-12.46%	-	-
Horiz. %	138.30%	173.39%	158.84%	142.39%	121.86%	87.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	11,341	9,771	9,753	-	7,771	4,997	3,702	20.49%
YoY %	16.07%	0.18%	0.00%	-	55.51%	34.98%	-	-
Horiz. %	306.35%	263.94%	263.45%	-	209.91%	134.98%	100.00%	-
Div Payout %	21.21%	21.43%	15.31%	-	19.09%	13.47%	12.98%	-
YoY %	-1.03%	39.97%	0.00%	-	41.72%	3.78%	-	-
Horiz. %	163.41%	165.10%	117.95%	-	147.07%	103.78%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	458,309	574,596	526,358	471,872	403,832	290,092	331,384	5.54%
YoY %	-20.24%	9.16%	11.55%	16.85%	39.21%	-12.46%	-	-
Horiz. %	138.30%	173.39%	158.84%	142.39%	121.86%	87.54%	100.00%	-
NOSH	229,154	224,451	194,947	194,988	195,088	145,046	138,076	8.80%
YoY %	2.10%	15.13%	-0.02%	-0.05%	34.50%	5.05%	-	-
Horiz. %	165.96%	162.56%	141.19%	141.22%	141.29%	105.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	14.38%	14.94%	19.01%	17.97%	16.17%	11.88%	13.87%	-
YoY %	-3.75%	-21.41%	5.79%	11.13%	36.11%	-14.35%	-	-
Horiz. %	103.68%	107.71%	137.06%	129.56%	116.58%	85.65%	100.00%	-
ROE	11.67%	7.93%	12.10%	9.47%	10.08%	12.79%	8.61%	-
YoY %	47.16%	-34.46%	27.77%	-6.05%	-21.19%	48.55%	-	-
Horiz. %	135.54%	92.10%	140.53%	109.99%	117.07%	148.55%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	162.11	135.48	172.30	127.48	129.07	215.34	148.98	1.41%
YoY %	19.66%	-21.37%	35.16%	-1.23%	-40.06%	44.54%	-	-
Horiz. %	108.81%	90.94%	115.65%	85.57%	86.64%	144.54%	100.00%	-
EPS	23.34	20.31	32.68	22.91	20.87	25.57	20.66	2.05%
YoY %	14.92%	-37.85%	42.65%	9.77%	-18.38%	23.77%	-	-
Horiz. %	112.97%	98.31%	158.18%	110.89%	101.02%	123.77%	100.00%	-
DPS	5.00	4.35	5.00	0.00	3.98	3.45	2.68	10.94%
YoY %	14.94%	-13.00%	0.00%	0.00%	15.36%	28.73%	-	-
Horiz. %	186.57%	162.31%	186.57%	0.00%	148.51%	128.73%	100.00%	-
NAPS	2.00	2.56	2.70	2.42	2.07	2.00	2.40	-2.99%
YoY %	-21.88%	-5.19%	11.57%	16.91%	3.50%	-16.67%	-	-
Horiz. %	83.33%	106.67%	112.50%	100.83%	86.25%	83.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 194,988
RPS	63.33	51.84	57.27	42.38	42.93	53.25	35.07	10.34%
YoY %	22.16%	-9.48%	35.13%	-1.28%	-19.38%	51.84%	-	-
Horiz. %	180.58%	147.82%	163.30%	120.84%	122.41%	151.84%	100.00%	-
EPS	9.12	7.77	10.86	7.62	6.94	6.32	4.86	11.04%
YoY %	17.37%	-28.45%	42.52%	9.80%	9.81%	30.04%	-	-
Horiz. %	187.65%	159.88%	223.46%	156.79%	142.80%	130.04%	100.00%	-
DPS	1.93	1.67	1.66	0.00	1.33	0.85	0.63	20.49%
YoY %	15.57%	0.60%	0.00%	0.00%	56.47%	34.92%	-	-
Horiz. %	306.35%	265.08%	263.49%	0.00%	211.11%	134.92%	100.00%	-
NAPS	0.7814	0.9796	0.8974	0.8045	0.6885	0.4946	0.565	5.54%
YoY %	-20.23%	9.16%	11.55%	16.85%	39.20%	-12.46%	-	-
Horiz. %	138.30%	173.38%	158.83%	142.39%	121.86%	87.54%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.68	1.13	1.26	0.71	1.02	1.98	0.99	-
P/RPS	0.42	0.83	0.73	0.56	0.79	0.92	0.66	-7.24%
YoY %	-49.40%	13.70%	30.36%	-29.11%	-14.13%	39.39%	-	-
Horiz. %	63.64%	125.76%	110.61%	84.85%	119.70%	139.39%	100.00%	-
P/EPS	2.91	5.56	3.86	3.10	4.89	7.74	4.79	-7.96%
YoY %	-47.66%	44.04%	24.52%	-36.61%	-36.82%	61.59%	-	-
Horiz. %	60.75%	116.08%	80.58%	64.72%	102.09%	161.59%	100.00%	-
EY	34.32	17.97	25.94	32.26	20.46	12.92	20.87	8.63%
YoY %	90.98%	-30.72%	-19.59%	57.67%	58.36%	-38.09%	-	-
Horiz. %	164.45%	86.10%	124.29%	154.58%	98.04%	61.91%	100.00%	-
DY	7.35	3.85	3.97	0.00	3.91	1.74	2.71	18.07%
YoY %	90.91%	-3.02%	0.00%	0.00%	124.71%	-35.79%	-	-
Horiz. %	271.22%	142.07%	146.49%	0.00%	144.28%	64.21%	100.00%	-
P/NAPS	0.34	0.44	0.47	0.29	0.49	0.99	0.41	-3.06%
YoY %	-22.73%	-6.38%	62.07%	-40.82%	-50.51%	141.46%	-	-
Horiz. %	82.93%	107.32%	114.63%	70.73%	119.51%	241.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	29/05/08	28/05/07	30/05/06	30/05/05	26/05/04	29/05/03	-
Price	0.81	1.12	1.24	0.68	0.79	1.44	1.04	-
P/RPS	0.50	0.83	0.72	0.53	0.61	0.67	0.70	-5.44%
YoY %	-39.76%	15.28%	35.85%	-13.11%	-8.96%	-4.29%	-	-
Horiz. %	71.43%	118.57%	102.86%	75.71%	87.14%	95.71%	100.00%	-
P/EPS	3.47	5.51	3.79	2.97	3.78	5.63	5.03	-5.99%
YoY %	-37.02%	45.38%	27.61%	-21.43%	-32.86%	11.93%	-	-
Horiz. %	68.99%	109.54%	75.35%	59.05%	75.15%	111.93%	100.00%	-
EY	28.81	18.14	26.36	33.69	26.42	17.76	19.86	6.39%
YoY %	58.82%	-31.18%	-21.76%	27.52%	48.76%	-10.57%	-	-
Horiz. %	145.07%	91.34%	132.73%	169.64%	133.03%	89.43%	100.00%	-
DY	6.17	3.89	4.03	0.00	5.04	2.39	2.58	15.62%
YoY %	58.61%	-3.47%	0.00%	0.00%	110.88%	-7.36%	-	-
Horiz. %	239.15%	150.78%	156.20%	0.00%	195.35%	92.64%	100.00%	-
P/NAPS	0.41	0.44	0.46	0.28	0.38	0.72	0.43	-0.78%
YoY %	-6.82%	-4.35%	64.29%	-26.32%	-47.22%	67.44%	-	-
Horiz. %	95.35%	102.33%	106.98%	65.12%	88.37%	167.44%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos