[MKH] QoQ Cumulative Quarter Result on 30-Jun-2014 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 17.2%
YoY- -0.14%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 437,354 207,634 806,522 582,936 370,642 182,495 688,219 -26.10%
PBT 67,638 46,634 162,560 121,075 99,993 25,000 134,453 -36.77%
Tax -16,823 -11,291 -42,938 -31,533 -25,392 -6,489 -27,306 -27.61%
NP 50,815 35,343 119,622 89,542 74,601 18,511 107,147 -39.21%
-
NP to SH 41,033 30,129 104,684 79,089 67,483 16,783 103,969 -46.22%
-
Tax Rate 24.87% 24.21% 26.41% 26.04% 25.39% 25.96% 20.31% -
Total Cost 386,539 172,291 686,900 493,394 296,041 163,984 581,072 -23.81%
-
Net Worth 1,044,705 1,032,274 1,035,497 1,006,434 1,190,383 945,570 711,693 29.19%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 33,564 33,569 41,922 41,934 41,914 34,891 - -
Div Payout % 81.80% 111.42% 40.05% 53.02% 62.11% 207.90% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,044,705 1,032,274 1,035,497 1,006,434 1,190,383 945,570 711,693 29.19%
NOSH 419,560 419,623 419,229 419,347 419,149 348,918 313,521 21.45%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.62% 17.02% 14.83% 15.36% 20.13% 10.14% 15.57% -
ROE 3.93% 2.92% 10.11% 7.86% 5.67% 1.77% 14.61% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 104.24 49.48 192.38 139.01 88.43 52.30 219.51 -39.15%
EPS 9.78 7.18 24.97 18.86 16.10 4.81 25.24 -46.88%
DPS 8.00 8.00 10.00 10.00 10.00 10.00 0.00 -
NAPS 2.49 2.46 2.47 2.40 2.84 2.71 2.27 6.36%
Adjusted Per Share Value based on latest NOSH - 418,989
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.56 35.40 137.50 99.38 63.19 31.11 117.33 -26.10%
EPS 7.00 5.14 17.85 13.48 11.51 2.86 17.73 -46.21%
DPS 5.72 5.72 7.15 7.15 7.15 5.95 0.00 -
NAPS 1.7811 1.7599 1.7654 1.7159 2.0295 1.6121 1.2134 29.18%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.75 2.64 3.70 3.88 4.85 2.69 2.63 -
P/RPS 2.64 5.34 1.92 2.79 5.48 5.14 1.20 69.23%
P/EPS 28.12 36.77 14.82 20.57 30.12 55.93 7.93 132.71%
EY 3.56 2.72 6.75 4.86 3.32 1.79 12.61 -56.99%
DY 2.91 3.03 2.70 2.58 2.06 3.72 0.00 -
P/NAPS 1.10 1.07 1.50 1.62 1.71 0.99 1.16 -3.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 28/11/14 27/08/14 27/05/14 27/02/14 28/11/13 -
Price 2.40 2.81 3.10 3.72 3.66 3.90 2.65 -
P/RPS 2.30 5.68 1.61 2.68 4.14 7.46 1.21 53.50%
P/EPS 24.54 39.14 12.41 19.72 22.73 81.08 7.99 111.43%
EY 4.07 2.56 8.06 5.07 4.40 1.23 12.51 -52.72%
DY 3.33 2.85 3.23 2.69 2.73 2.56 0.00 -
P/NAPS 0.96 1.14 1.26 1.55 1.29 1.44 1.17 -12.36%

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