[MKH] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -16.51%
YoY- -32.13%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 603,920 452,939 257,428 352,806 371,474 304,079 335,887 10.26%
PBT 123,748 69,954 40,870 52,077 73,344 57,883 89,976 5.45%
Tax -29,465 -15,426 -9,989 -14,145 -19,924 -12,455 -26,121 2.02%
NP 94,283 54,528 30,881 37,932 53,420 45,428 63,855 6.70%
-
NP to SH 91,849 55,950 31,102 36,297 53,477 45,590 63,710 6.28%
-
Tax Rate 23.81% 22.05% 24.44% 27.16% 27.17% 21.52% 29.03% -
Total Cost 509,637 398,411 226,547 314,874 318,054 258,651 272,032 11.01%
-
Net Worth 683,234 581,901 529,550 487,142 458,309 574,596 526,358 4.43%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 14,546 13,232 12,018 11,449 11,341 9,771 9,753 6.88%
Div Payout % 15.84% 23.65% 38.64% 31.54% 21.21% 21.43% 15.31% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 683,234 581,901 529,550 487,142 458,309 574,596 526,358 4.43%
NOSH 341,617 290,950 264,775 243,571 229,154 224,451 194,947 9.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.61% 12.04% 12.00% 10.75% 14.38% 14.94% 19.01% -
ROE 13.44% 9.62% 5.87% 7.45% 11.67% 7.93% 12.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 176.78 155.68 97.23 144.85 162.11 135.48 172.30 0.42%
EPS 26.89 19.23 11.75 14.90 23.34 20.31 32.68 -3.19%
DPS 4.26 4.55 4.54 4.70 5.00 4.35 5.00 -2.63%
NAPS 2.00 2.00 2.00 2.00 2.00 2.56 2.70 -4.87%
Adjusted Per Share Value based on latest NOSH - 243,571
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 104.45 78.34 44.52 61.02 64.25 52.59 58.10 10.25%
EPS 15.89 9.68 5.38 6.28 9.25 7.89 11.02 6.28%
DPS 2.52 2.29 2.08 1.98 1.96 1.69 1.69 6.87%
NAPS 1.1817 1.0065 0.9159 0.8426 0.7927 0.9938 0.9104 4.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.02 1.74 1.54 1.10 0.68 1.13 1.26 -
P/RPS 1.14 1.12 1.58 0.76 0.42 0.83 0.73 7.70%
P/EPS 7.51 9.05 13.11 7.38 2.91 5.56 3.86 11.72%
EY 13.31 11.05 7.63 13.55 34.32 17.97 25.94 -10.51%
DY 2.11 2.61 2.95 4.27 7.35 3.85 3.97 -9.99%
P/NAPS 1.01 0.87 0.77 0.55 0.34 0.44 0.47 13.58%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 30/05/11 26/05/10 26/05/09 29/05/08 28/05/07 -
Price 2.75 2.08 1.54 0.98 0.81 1.12 1.24 -
P/RPS 1.56 1.34 1.58 0.68 0.50 0.83 0.72 13.74%
P/EPS 10.23 10.82 13.11 6.58 3.47 5.51 3.79 17.97%
EY 9.78 9.25 7.63 15.21 28.81 18.14 26.36 -15.21%
DY 1.55 2.19 2.95 4.80 6.17 3.89 4.03 -14.70%
P/NAPS 1.38 1.04 0.77 0.49 0.41 0.44 0.46 20.07%

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