[MKH] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -31.48%
YoY- 44.51%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 729,980 688,219 627,252 570,140 591,344 555,924 501,384 28.36%
PBT 100,000 134,453 145,616 129,902 181,024 100,087 81,728 14.35%
Tax -25,956 -27,306 -35,490 -29,434 -37,152 -24,633 -21,001 15.12%
NP 74,044 107,147 110,125 100,468 143,872 75,454 60,726 14.09%
-
NP to SH 67,132 103,969 105,600 93,764 136,832 77,409 62,817 4.51%
-
Tax Rate 25.96% 20.31% 24.37% 22.66% 20.52% 24.61% 25.70% -
Total Cost 655,936 581,072 517,126 469,672 447,472 480,470 440,657 30.27%
-
Net Worth 945,570 711,693 894,028 859,844 912,000 724,820 756,601 15.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 139,567 - - - - 14,554 - -
Div Payout % 207.90% - - - - 18.80% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 945,570 711,693 894,028 859,844 912,000 724,820 756,601 15.97%
NOSH 348,918 313,521 341,232 341,208 320,000 291,092 291,000 12.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.14% 15.57% 17.56% 17.62% 24.33% 13.57% 12.11% -
ROE 7.10% 14.61% 11.81% 10.90% 15.00% 10.68% 8.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 209.21 219.51 183.82 167.09 184.80 190.98 172.30 13.77%
EPS 19.24 25.24 30.95 27.48 42.76 26.12 21.59 -7.37%
DPS 40.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.71 2.27 2.62 2.52 2.85 2.49 2.60 2.79%
Adjusted Per Share Value based on latest NOSH - 341,617
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 124.45 117.33 106.94 97.20 100.82 94.78 85.48 28.36%
EPS 11.45 17.73 18.00 15.99 23.33 13.20 10.71 4.54%
DPS 23.79 0.00 0.00 0.00 0.00 2.48 0.00 -
NAPS 1.6121 1.2134 1.5242 1.4659 1.5549 1.2357 1.2899 15.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.69 2.63 2.53 2.02 1.79 2.23 2.01 -
P/RPS 1.29 1.20 1.38 1.21 0.97 1.17 1.17 6.70%
P/EPS 13.98 7.93 8.18 7.35 4.19 8.39 9.31 31.03%
EY 7.15 12.61 12.23 13.60 23.89 11.92 10.74 -23.70%
DY 14.87 0.00 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.99 1.16 0.97 0.80 0.63 0.90 0.77 18.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 -
Price 3.90 2.65 2.45 2.75 1.87 2.23 2.48 -
P/RPS 1.86 1.21 1.33 1.65 1.01 1.17 1.44 18.54%
P/EPS 20.27 7.99 7.92 10.01 4.37 8.39 11.49 45.85%
EY 4.93 12.51 12.63 9.99 22.87 11.92 8.70 -31.45%
DY 10.26 0.00 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 1.44 1.17 0.94 1.09 0.66 0.90 0.95 31.85%

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