[MKH] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -1.85%
YoY- 123.63%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 591,344 555,924 501,384 474,148 486,484 342,016 289,576 60.61%
PBT 181,024 100,087 81,728 82,580 86,652 47,190 36,797 187.86%
Tax -37,152 -24,633 -21,001 -19,770 -22,084 -9,502 -8,600 164.07%
NP 143,872 75,454 60,726 62,810 64,568 37,688 28,197 194.91%
-
NP to SH 136,832 77,409 62,817 64,884 66,108 38,015 28,034 186.36%
-
Tax Rate 20.52% 24.61% 25.70% 23.94% 25.49% 20.14% 23.37% -
Total Cost 447,472 480,470 440,657 411,338 421,916 304,328 261,378 42.87%
-
Net Worth 912,000 724,820 756,601 814,687 748,342 666,670 695,577 19.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 14,554 - - - 13,227 - -
Div Payout % - 18.80% - - - 34.80% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 912,000 724,820 756,601 814,687 748,342 666,670 695,577 19.69%
NOSH 320,000 291,092 291,000 290,959 264,432 264,551 264,477 13.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 24.33% 13.57% 12.11% 13.25% 13.27% 11.02% 9.74% -
ROE 15.00% 10.68% 8.30% 7.96% 8.83% 5.70% 4.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 184.80 190.98 172.30 162.96 183.97 129.28 109.49 41.53%
EPS 42.76 26.12 21.59 22.30 25.00 13.06 10.60 152.33%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.85 2.49 2.60 2.80 2.83 2.52 2.63 5.47%
Adjusted Per Share Value based on latest NOSH - 290,950
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.28 96.15 86.72 82.01 84.14 59.16 50.09 60.60%
EPS 23.67 13.39 10.86 11.22 11.43 6.58 4.85 186.34%
DPS 0.00 2.52 0.00 0.00 0.00 2.29 0.00 -
NAPS 1.5774 1.2537 1.3086 1.4091 1.2943 1.1531 1.2031 19.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.79 2.23 2.01 1.74 1.49 1.22 1.46 -
P/RPS 0.97 1.17 1.17 1.07 0.81 0.94 1.33 -18.89%
P/EPS 4.19 8.39 9.31 7.80 5.96 8.49 13.77 -54.59%
EY 23.89 11.92 10.74 12.82 16.78 11.78 7.26 120.43%
DY 0.00 2.24 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 0.63 0.90 0.77 0.62 0.53 0.48 0.56 8.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 25/08/11 -
Price 1.87 2.23 2.48 2.08 1.81 1.37 1.35 -
P/RPS 1.01 1.17 1.44 1.28 0.98 1.06 1.23 -12.25%
P/EPS 4.37 8.39 11.49 9.33 7.24 9.53 12.74 -50.83%
EY 22.87 11.92 8.70 10.72 13.81 10.49 7.85 103.32%
DY 0.00 2.24 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.66 0.90 0.95 0.74 0.64 0.54 0.51 18.66%

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