[MKH] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 64.3%
YoY- 103.63%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 470,439 285,070 147,836 555,924 376,038 237,074 121,621 146.61%
PBT 109,212 64,951 45,256 100,087 61,296 41,290 21,663 194.30%
Tax -26,618 -14,717 -9,288 -24,633 -15,751 -9,885 -5,521 185.66%
NP 82,594 50,234 35,968 75,454 45,545 31,405 16,142 197.23%
-
NP to SH 79,200 46,882 34,208 77,409 47,113 32,442 16,527 184.51%
-
Tax Rate 24.37% 22.66% 20.52% 24.61% 25.70% 23.94% 25.49% -
Total Cost 387,845 234,836 111,868 480,470 330,493 205,669 105,479 138.41%
-
Net Worth 894,028 859,844 912,000 724,820 756,601 814,687 748,342 12.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 14,554 - - - -
Div Payout % - - - 18.80% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 894,028 859,844 912,000 724,820 756,601 814,687 748,342 12.60%
NOSH 341,232 341,208 320,000 291,092 291,000 290,959 264,432 18.54%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.56% 17.62% 24.33% 13.57% 12.11% 13.25% 13.27% -
ROE 8.86% 5.45% 3.75% 10.68% 6.23% 3.98% 2.21% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 137.86 83.55 46.20 190.98 129.22 81.48 45.99 108.03%
EPS 23.21 13.74 10.69 26.12 16.19 11.15 6.25 139.99%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.62 2.52 2.85 2.49 2.60 2.80 2.83 -5.01%
Adjusted Per Share Value based on latest NOSH - 290,939
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 80.20 48.60 25.20 94.78 64.11 40.42 20.74 146.56%
EPS 13.50 7.99 5.83 13.20 8.03 5.53 2.82 184.31%
DPS 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
NAPS 1.5242 1.4659 1.5549 1.2357 1.2899 1.389 1.2758 12.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.53 2.02 1.79 2.23 2.01 1.74 1.49 -
P/RPS 1.84 2.42 3.87 1.17 1.56 2.14 3.24 -31.44%
P/EPS 10.90 14.70 16.74 8.39 12.42 15.61 23.84 -40.67%
EY 9.17 6.80 5.97 11.92 8.05 6.41 4.19 68.64%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 0.63 0.90 0.77 0.62 0.53 49.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 -
Price 2.45 2.75 1.87 2.23 2.48 2.08 1.81 -
P/RPS 1.78 3.29 4.05 1.17 1.92 2.55 3.94 -41.15%
P/EPS 10.56 20.01 17.49 8.39 15.32 18.65 28.96 -48.99%
EY 9.47 5.00 5.72 11.92 6.53 5.36 3.45 96.16%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 0.66 0.90 0.95 0.74 0.64 29.24%

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