[MKH] QoQ Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 12.62%
YoY- 68.11%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 741,284 729,980 688,219 627,252 570,140 591,344 555,924 21.16%
PBT 199,986 100,000 134,453 145,616 129,902 181,024 100,087 58.70%
Tax -50,784 -25,956 -27,306 -35,490 -29,434 -37,152 -24,633 62.05%
NP 149,202 74,044 107,147 110,125 100,468 143,872 75,454 57.60%
-
NP to SH 134,966 67,132 103,969 105,600 93,764 136,832 77,409 44.91%
-
Tax Rate 25.39% 25.96% 20.31% 24.37% 22.66% 20.52% 24.61% -
Total Cost 592,082 655,936 581,072 517,126 469,672 447,472 480,470 14.95%
-
Net Worth 1,190,383 945,570 711,693 894,028 859,844 912,000 724,820 39.24%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 83,829 139,567 - - - - 14,554 221.66%
Div Payout % 62.11% 207.90% - - - - 18.80% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,190,383 945,570 711,693 894,028 859,844 912,000 724,820 39.24%
NOSH 419,149 348,918 313,521 341,232 341,208 320,000 291,092 27.54%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.13% 10.14% 15.57% 17.56% 17.62% 24.33% 13.57% -
ROE 11.34% 7.10% 14.61% 11.81% 10.90% 15.00% 10.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 176.85 209.21 219.51 183.82 167.09 184.80 190.98 -4.99%
EPS 32.20 19.24 25.24 30.95 27.48 42.76 26.12 14.98%
DPS 20.00 40.00 0.00 0.00 0.00 0.00 5.00 152.19%
NAPS 2.84 2.71 2.27 2.62 2.52 2.85 2.49 9.17%
Adjusted Per Share Value based on latest NOSH - 341,267
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 126.38 124.45 117.33 106.94 97.20 100.82 94.78 21.16%
EPS 23.01 11.45 17.73 18.00 15.99 23.33 13.20 44.89%
DPS 14.29 23.79 0.00 0.00 0.00 0.00 2.48 221.74%
NAPS 2.0295 1.6121 1.2134 1.5242 1.4659 1.5549 1.2357 39.24%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.85 2.69 2.63 2.53 2.02 1.79 2.23 -
P/RPS 2.74 1.29 1.20 1.38 1.21 0.97 1.17 76.44%
P/EPS 15.06 13.98 7.93 8.18 7.35 4.19 8.39 47.75%
EY 6.64 7.15 12.61 12.23 13.60 23.89 11.92 -32.32%
DY 4.12 14.87 0.00 0.00 0.00 0.00 2.24 50.17%
P/NAPS 1.71 0.99 1.16 0.97 0.80 0.63 0.90 53.46%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 -
Price 3.66 3.90 2.65 2.45 2.75 1.87 2.23 -
P/RPS 2.07 1.86 1.21 1.33 1.65 1.01 1.17 46.33%
P/EPS 11.37 20.27 7.99 7.92 10.01 4.37 8.39 22.48%
EY 8.80 4.93 12.51 12.63 9.99 22.87 11.92 -18.33%
DY 5.46 10.26 0.00 0.00 0.00 0.00 2.24 81.21%
P/NAPS 1.29 1.44 1.17 0.94 1.09 0.66 0.90 27.15%

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