[MKH] QoQ Annualized Quarter Result on 31-Mar-2017 [#2]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 10.52%
YoY- -22.91%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 777,164 1,068,834 1,077,136 1,078,202 1,044,100 1,265,873 1,160,921 -23.41%
PBT 109,604 193,353 235,128 252,502 228,984 304,669 304,129 -49.26%
Tax -42,096 -65,849 -70,498 -72,270 -63,080 -90,491 -85,196 -37.41%
NP 67,508 127,504 164,629 180,232 165,904 214,178 218,933 -54.26%
-
NP to SH 66,536 130,477 165,786 180,314 163,156 205,041 206,218 -52.86%
-
Tax Rate 38.41% 34.06% 29.98% 28.62% 27.55% 29.70% 28.01% -
Total Cost 709,656 941,330 912,506 897,970 878,196 1,051,695 941,988 -17.16%
-
Net Worth 1,518,270 1,394,370 1,388,622 1,339,258 1,288,294 1,061,084 1,224,563 15.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 116,342 37,112 49,467 59,147 117,499 29,358 39,141 106.31%
Div Payout % 174.86% 28.44% 29.84% 32.80% 72.02% 14.32% 18.98% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,518,270 1,394,370 1,388,622 1,339,258 1,288,294 1,061,084 1,224,563 15.36%
NOSH 585,691 530,178 530,008 422,478 419,639 419,400 419,370 24.86%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.69% 11.93% 15.28% 16.72% 15.89% 16.92% 18.86% -
ROE 4.38% 9.36% 11.94% 13.46% 12.66% 19.32% 16.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 133.60 201.60 203.23 255.21 248.81 301.83 276.82 -38.39%
EPS 11.44 24.61 31.28 42.68 38.88 40.01 49.17 -62.07%
DPS 20.00 7.00 9.33 14.00 28.00 7.00 9.33 66.02%
NAPS 2.61 2.63 2.62 3.17 3.07 2.53 2.92 -7.19%
Adjusted Per Share Value based on latest NOSH - 422,309
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 132.50 182.22 183.64 183.82 178.01 215.82 197.92 -23.41%
EPS 11.34 22.24 28.26 30.74 27.82 34.96 35.16 -52.87%
DPS 19.84 6.33 8.43 10.08 20.03 5.01 6.67 106.41%
NAPS 2.5885 2.3772 2.3674 2.2833 2.1964 1.809 2.0877 15.36%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.63 2.19 2.36 3.06 2.84 2.93 2.55 -
P/RPS 1.22 1.09 1.16 1.20 1.14 0.97 0.92 20.64%
P/EPS 14.25 8.90 7.54 7.17 7.30 5.99 5.19 95.71%
EY 7.02 11.24 13.25 13.95 13.69 16.69 19.28 -48.91%
DY 12.27 3.20 3.95 4.58 9.86 2.39 3.66 123.50%
P/NAPS 0.62 0.83 0.90 0.97 0.93 1.16 0.87 -20.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 -
Price 1.63 1.83 2.18 2.49 3.09 2.82 2.89 -
P/RPS 1.22 0.91 1.07 0.98 1.24 0.93 1.04 11.19%
P/EPS 14.25 7.44 6.97 5.83 7.95 5.77 5.88 80.13%
EY 7.02 13.45 14.35 17.14 12.58 17.34 17.01 -44.47%
DY 12.27 3.83 4.28 5.62 9.06 2.48 3.23 142.86%
P/NAPS 0.62 0.70 0.83 0.79 1.01 1.11 0.99 -26.73%

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