[MKH] QoQ Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 45.22%
YoY- 124.07%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 285,070 147,836 555,924 376,038 237,074 121,621 342,016 -11.42%
PBT 64,951 45,256 100,087 61,296 41,290 21,663 47,190 23.71%
Tax -14,717 -9,288 -24,633 -15,751 -9,885 -5,521 -9,502 33.83%
NP 50,234 35,968 75,454 45,545 31,405 16,142 37,688 21.09%
-
NP to SH 46,882 34,208 77,409 47,113 32,442 16,527 38,015 14.98%
-
Tax Rate 22.66% 20.52% 24.61% 25.70% 23.94% 25.49% 20.14% -
Total Cost 234,836 111,868 480,470 330,493 205,669 105,479 304,328 -15.85%
-
Net Worth 859,844 912,000 724,820 756,601 814,687 748,342 666,670 18.46%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 14,554 - - - 13,227 -
Div Payout % - - 18.80% - - - 34.80% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 859,844 912,000 724,820 756,601 814,687 748,342 666,670 18.46%
NOSH 341,208 320,000 291,092 291,000 290,959 264,432 264,551 18.46%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.62% 24.33% 13.57% 12.11% 13.25% 13.27% 11.02% -
ROE 5.45% 3.75% 10.68% 6.23% 3.98% 2.21% 5.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 83.55 46.20 190.98 129.22 81.48 45.99 129.28 -25.23%
EPS 13.74 10.69 26.12 16.19 11.15 6.25 13.06 3.43%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.52 2.85 2.49 2.60 2.80 2.83 2.52 0.00%
Adjusted Per Share Value based on latest NOSH - 291,091
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.31 25.57 96.15 65.04 41.00 21.04 59.16 -11.42%
EPS 8.11 5.92 13.39 8.15 5.61 2.86 6.58 14.94%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 2.29 -
NAPS 1.4872 1.5774 1.2537 1.3086 1.4091 1.2943 1.1531 18.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.02 1.79 2.23 2.01 1.74 1.49 1.22 -
P/RPS 2.42 3.87 1.17 1.56 2.14 3.24 0.94 87.73%
P/EPS 14.70 16.74 8.39 12.42 15.61 23.84 8.49 44.14%
EY 6.80 5.97 11.92 8.05 6.41 4.19 11.78 -30.64%
DY 0.00 0.00 2.24 0.00 0.00 0.00 4.10 -
P/NAPS 0.80 0.63 0.90 0.77 0.62 0.53 0.48 40.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 -
Price 2.75 1.87 2.23 2.48 2.08 1.81 1.37 -
P/RPS 3.29 4.05 1.17 1.92 2.55 3.94 1.06 112.63%
P/EPS 20.01 17.49 8.39 15.32 18.65 28.96 9.53 63.89%
EY 5.00 5.72 11.92 6.53 5.36 3.45 10.49 -38.95%
DY 0.00 0.00 2.24 0.00 0.00 0.00 3.65 -
P/NAPS 1.09 0.66 0.90 0.95 0.74 0.64 0.54 59.65%

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