[MKH] QoQ Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 73.9%
YoY- 141.09%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 555,924 501,384 474,148 486,484 342,016 289,576 252,302 69.08%
PBT 100,087 81,728 82,580 86,652 47,190 36,797 37,052 93.60%
Tax -24,633 -21,001 -19,770 -22,084 -9,502 -8,600 -7,922 112.59%
NP 75,454 60,726 62,810 64,568 37,688 28,197 29,130 88.28%
-
NP to SH 77,409 62,817 64,884 66,108 38,015 28,034 29,014 92.01%
-
Tax Rate 24.61% 25.70% 23.94% 25.49% 20.14% 23.37% 21.38% -
Total Cost 480,470 440,657 411,338 421,916 304,328 261,378 223,172 66.49%
-
Net Worth 724,820 756,601 814,687 748,342 666,670 695,577 688,288 3.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 14,554 - - - 13,227 - - -
Div Payout % 18.80% - - - 34.80% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 724,820 756,601 814,687 748,342 666,670 695,577 688,288 3.49%
NOSH 291,092 291,000 290,959 264,432 264,551 264,477 264,726 6.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.57% 12.11% 13.25% 13.27% 11.02% 9.74% 11.55% -
ROE 10.68% 8.30% 7.96% 8.83% 5.70% 4.03% 4.22% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 190.98 172.30 162.96 183.97 129.28 109.49 95.31 58.73%
EPS 26.12 21.59 22.30 25.00 13.06 10.60 10.96 78.13%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.49 2.60 2.80 2.83 2.52 2.63 2.60 -2.83%
Adjusted Per Share Value based on latest NOSH - 264,432
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 96.15 86.72 82.01 84.14 59.16 50.09 43.64 69.07%
EPS 13.39 10.86 11.22 11.43 6.58 4.85 5.02 91.98%
DPS 2.52 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 1.2537 1.3086 1.4091 1.2943 1.1531 1.2031 1.1905 3.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.23 2.01 1.74 1.49 1.22 1.46 1.54 -
P/RPS 1.17 1.17 1.07 0.81 0.94 1.33 1.62 -19.45%
P/EPS 8.39 9.31 7.80 5.96 8.49 13.77 14.05 -29.02%
EY 11.92 10.74 12.82 16.78 11.78 7.26 7.12 40.86%
DY 2.24 0.00 0.00 0.00 4.10 0.00 0.00 -
P/NAPS 0.90 0.77 0.62 0.53 0.48 0.56 0.59 32.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 -
Price 2.23 2.48 2.08 1.81 1.37 1.35 1.54 -
P/RPS 1.17 1.44 1.28 0.98 1.06 1.23 1.62 -19.45%
P/EPS 8.39 11.49 9.33 7.24 9.53 12.74 14.05 -29.02%
EY 11.92 8.70 10.72 13.81 10.49 7.85 7.12 40.86%
DY 2.24 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.90 0.95 0.74 0.64 0.54 0.51 0.59 32.41%

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