[MKH] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 76.76%
YoY- 106.98%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 688,219 627,252 570,140 591,344 555,924 501,384 474,148 28.16%
PBT 134,453 145,616 129,902 181,024 100,087 81,728 82,580 38.35%
Tax -27,306 -35,490 -29,434 -37,152 -24,633 -21,001 -19,770 23.99%
NP 107,147 110,125 100,468 143,872 75,454 60,726 62,810 42.72%
-
NP to SH 103,969 105,600 93,764 136,832 77,409 62,817 64,884 36.89%
-
Tax Rate 20.31% 24.37% 22.66% 20.52% 24.61% 25.70% 23.94% -
Total Cost 581,072 517,126 469,672 447,472 480,470 440,657 411,338 25.87%
-
Net Worth 711,693 894,028 859,844 912,000 724,820 756,601 814,687 -8.60%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 14,554 - - -
Div Payout % - - - - 18.80% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 711,693 894,028 859,844 912,000 724,820 756,601 814,687 -8.60%
NOSH 313,521 341,232 341,208 320,000 291,092 291,000 290,959 5.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.57% 17.56% 17.62% 24.33% 13.57% 12.11% 13.25% -
ROE 14.61% 11.81% 10.90% 15.00% 10.68% 8.30% 7.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 219.51 183.82 167.09 184.80 190.98 172.30 162.96 21.94%
EPS 25.24 30.95 27.48 42.76 26.12 21.59 22.30 8.59%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.27 2.62 2.52 2.85 2.49 2.60 2.80 -13.04%
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 117.33 106.94 97.20 100.82 94.78 85.48 80.84 28.16%
EPS 17.73 18.00 15.99 23.33 13.20 10.71 11.06 36.93%
DPS 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
NAPS 1.2134 1.5242 1.4659 1.5549 1.2357 1.2899 1.389 -8.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.63 2.53 2.02 1.79 2.23 2.01 1.74 -
P/RPS 1.20 1.38 1.21 0.97 1.17 1.17 1.07 7.93%
P/EPS 7.93 8.18 7.35 4.19 8.39 9.31 7.80 1.10%
EY 12.61 12.23 13.60 23.89 11.92 10.74 12.82 -1.09%
DY 0.00 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 1.16 0.97 0.80 0.63 0.90 0.77 0.62 51.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 29/05/12 -
Price 2.65 2.45 2.75 1.87 2.23 2.48 2.08 -
P/RPS 1.21 1.33 1.65 1.01 1.17 1.44 1.28 -3.67%
P/EPS 7.99 7.92 10.01 4.37 8.39 11.49 9.33 -9.81%
EY 12.51 12.63 9.99 22.87 11.92 8.70 10.72 10.83%
DY 0.00 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 1.17 0.94 1.09 0.66 0.90 0.95 0.74 35.67%

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