[MKH] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock

[MKH] MKH BERHAD

Announcement Date

27-May-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

31-Mar-2014 [#2]

Profit Trend

QoQ- 101.05%

YoY- 43.94%

Quarter Report

MKHB - 2nd Quarter 31.03.2014.pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	830,536	806,522	777,248	741,284	729,980	688,219	627,252	20.51%
YoY %	2.98%	3.77%	4.85%	1.55%	6.07%	9.72%	-	-
Horiz. %	132.41%	128.58%	123.91%	118.18%	116.38%	109.72%	100.00%	-
PBT	186,536	162,560	161,433	199,986	100,000	134,453	145,616	17.89%
YoY %	14.75%	0.70%	-19.28%	99.99%	-25.62%	-7.67%	-	-
Horiz. %	128.10%	111.64%	110.86%	137.34%	68.67%	92.33%	100.00%	-
Tax	-45,164	-42,938	-42,044	-50,784	-25,956	-27,306	-35,490	17.38%
YoY %	-5.18%	-2.13%	17.21%	-95.65%	4.94%	23.06%	-	-
Horiz. %	127.26%	120.99%	118.47%	143.09%	73.14%	76.94%	100.00%	-
NP	141,372	119,622	119,389	149,202	74,044	107,147	110,125	18.06%
YoY %	18.18%	0.20%	-19.98%	101.50%	-30.89%	-2.70%	-	-
Horiz. %	128.37%	108.62%	108.41%	135.48%	67.24%	97.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,516	104,684	105,452	134,966	67,132	103,969	105,600	9.18%
YoY %	15.12%	-0.73%	-21.87%	101.05%	-35.43%	-1.54%	-	-
Horiz. %	114.13%	99.13%	99.86%	127.81%	63.57%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	26.41%	26.04%	25.39%	25.96%	20.31%	24.37%	-
YoY %	-8.33%	1.42%	2.56%	-2.20%	27.82%	-16.66%	-	-
Horiz. %	99.34%	108.37%	106.85%	104.19%	106.52%	83.34%	100.00%	-
Total Cost	689,164	686,900	657,858	592,082	655,936	581,072	517,126	21.03%
YoY %	0.33%	4.41%	11.11%	-9.73%	12.88%	12.37%	-	-
Horiz. %	133.27%	132.83%	127.21%	114.49%	126.84%	112.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,032,274	1,035,497	1,006,434	1,190,383	945,570	711,693	894,028	10.03%
YoY %	-0.31%	2.89%	-15.45%	25.89%	32.86%	-20.39%	-	-
Horiz. %	115.46%	115.82%	112.57%	133.15%	105.77%	79.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	134,279	41,922	55,913	83,829	139,567	-	-	-
YoY %	220.31%	-25.02%	-33.30%	-39.94%	0.00%	-	-	-
Horiz. %	96.21%	30.04%	40.06%	60.06%	100.00%	-	-	-
Div Payout %	111.42%	40.05%	53.02%	62.11%	207.90%	-	-	-
YoY %	178.20%	-24.46%	-14.64%	-70.13%	0.00%	-	-	-
Horiz. %	53.59%	19.26%	25.50%	29.87%	100.00%	-	-	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,032,274	1,035,497	1,006,434	1,190,383	945,570	711,693	894,028	10.03%
YoY %	-0.31%	2.89%	-15.45%	25.89%	32.86%	-20.39%	-	-
Horiz. %	115.46%	115.82%	112.57%	133.15%	105.77%	79.61%	100.00%	-
NOSH	419,623	419,229	419,347	419,149	348,918	313,521	341,232	14.73%
YoY %	0.09%	-0.03%	0.05%	20.13%	11.29%	-8.12%	-	-
Horiz. %	122.97%	122.86%	122.89%	122.83%	102.25%	91.88%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	17.02%	14.83%	15.36%	20.13%	10.14%	15.57%	17.56%	-
YoY %	14.77%	-3.45%	-23.70%	98.52%	-34.87%	-11.33%	-	-
Horiz. %	96.92%	84.45%	87.47%	114.64%	57.74%	88.67%	100.00%	-
ROE	11.67%	10.11%	10.48%	11.34%	7.10%	14.61%	11.81%	-
YoY %	15.43%	-3.53%	-7.58%	59.72%	-51.40%	23.71%	-	-
Horiz. %	98.81%	85.61%	88.74%	96.02%	60.12%	123.71%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	197.92	192.38	185.35	176.85	209.21	219.51	183.82	5.03%
YoY %	2.88%	3.79%	4.81%	-15.47%	-4.69%	19.42%	-	-
Horiz. %	107.67%	104.66%	100.83%	96.21%	113.81%	119.42%	100.00%	-
EPS	28.72	24.97	25.15	32.20	19.24	25.24	30.95	-4.85%
YoY %	15.02%	-0.72%	-21.89%	67.36%	-23.77%	-18.45%	-	-
Horiz. %	92.79%	80.68%	81.26%	104.04%	62.16%	81.55%	100.00%	-
DPS	32.00	10.00	13.33	20.00	40.00	0.00	0.00	-
YoY %	220.00%	-24.98%	-33.35%	-50.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	25.00%	33.32%	50.00%	100.00%	-	-	-
NAPS	2.46	2.47	2.40	2.84	2.71	2.27	2.62	-4.10%
YoY %	-0.40%	2.92%	-15.49%	4.80%	19.38%	-13.36%	-	-
Horiz. %	93.89%	94.27%	91.60%	108.40%	103.44%	86.64%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 419,008
RPS	141.60	137.50	132.51	126.38	124.45	117.33	106.94	20.52%
YoY %	2.98%	3.77%	4.85%	1.55%	6.07%	9.72%	-	-
Horiz. %	132.41%	128.58%	123.91%	118.18%	116.37%	109.72%	100.00%	-
EPS	20.55	17.85	17.98	23.01	11.45	17.73	18.00	9.20%
YoY %	15.13%	-0.72%	-21.86%	100.96%	-35.42%	-1.50%	-	-
Horiz. %	114.17%	99.17%	99.89%	127.83%	63.61%	98.50%	100.00%	-
DPS	22.89	7.15	9.53	14.29	23.79	0.00	0.00	-
YoY %	220.14%	-24.97%	-33.31%	-39.93%	0.00%	0.00%	-	-
Horiz. %	96.22%	30.05%	40.06%	60.07%	100.00%	-	-	-
NAPS	1.7599	1.7654	1.7159	2.0295	1.6121	1.2134	1.5242	10.03%
YoY %	-0.31%	2.88%	-15.45%	25.89%	32.86%	-20.39%	-	-
Horiz. %	115.46%	115.82%	112.58%	133.15%	105.77%	79.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.64	3.70	3.88	4.85	2.69	2.63	2.53	-
P/RPS	1.33	1.92	2.09	2.74	1.29	1.20	1.38	-2.42%
YoY %	-30.73%	-8.13%	-23.72%	112.40%	7.50%	-13.04%	-	-
Horiz. %	96.38%	139.13%	151.45%	198.55%	93.48%	86.96%	100.00%	-
P/EPS	9.19	14.82	15.43	15.06	13.98	7.93	8.18	8.04%
YoY %	-37.99%	-3.95%	2.46%	7.73%	76.29%	-3.06%	-	-
Horiz. %	112.35%	181.17%	188.63%	184.11%	170.90%	96.94%	100.00%	-
EY	10.88	6.75	6.48	6.64	7.15	12.61	12.23	-7.48%
YoY %	61.19%	4.17%	-2.41%	-7.13%	-43.30%	3.11%	-	-
Horiz. %	88.96%	55.19%	52.98%	54.29%	58.46%	103.11%	100.00%	-
DY	12.12	2.70	3.44	4.12	14.87	0.00	0.00	-
YoY %	348.89%	-21.51%	-16.50%	-72.29%	0.00%	0.00%	-	-
Horiz. %	81.51%	18.16%	23.13%	27.71%	100.00%	-	-	-
P/NAPS	1.07	1.50	1.62	1.71	0.99	1.16	0.97	6.74%
YoY %	-28.67%	-7.41%	-5.26%	72.73%	-14.66%	19.59%	-	-
Horiz. %	110.31%	154.64%	167.01%	176.29%	102.06%	119.59%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	13/02/15	28/11/14	27/08/14	27/05/14	27/02/14	28/11/13	28/08/13	-
Price	2.81	3.10	3.72	3.66	3.90	2.65	2.45	-
P/RPS	1.42	1.61	2.01	2.07	1.86	1.21	1.33	4.44%
YoY %	-11.80%	-19.90%	-2.90%	11.29%	53.72%	-9.02%	-	-
Horiz. %	106.77%	121.05%	151.13%	155.64%	139.85%	90.98%	100.00%	-
P/EPS	9.78	12.41	14.79	11.37	20.27	7.99	7.92	15.05%
YoY %	-21.19%	-16.09%	30.08%	-43.91%	153.69%	0.88%	-	-
Horiz. %	123.48%	156.69%	186.74%	143.56%	255.93%	100.88%	100.00%	-
EY	10.22	8.06	6.76	8.80	4.93	12.51	12.63	-13.13%
YoY %	26.80%	19.23%	-23.18%	78.50%	-60.59%	-0.95%	-	-
Horiz. %	80.92%	63.82%	53.52%	69.68%	39.03%	99.05%	100.00%	-
DY	11.39	3.23	3.58	5.46	10.26	0.00	0.00	-
YoY %	252.63%	-9.78%	-34.43%	-46.78%	0.00%	0.00%	-	-
Horiz. %	111.01%	31.48%	34.89%	53.22%	100.00%	-	-	-
P/NAPS	1.14	1.26	1.55	1.29	1.44	1.17	0.94	13.68%
YoY %	-9.52%	-18.71%	20.16%	-10.42%	23.08%	24.47%	-	-
Horiz. %	121.28%	134.04%	164.89%	137.23%	153.19%	124.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos