[MKH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 31.27%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 582,936 370,642 182,495 688,219 470,439 285,070 147,836 150.21%
PBT 121,075 99,993 25,000 134,453 109,212 64,951 45,256 93.06%
Tax -31,533 -25,392 -6,489 -27,306 -26,618 -14,717 -9,288 126.39%
NP 89,542 74,601 18,511 107,147 82,594 50,234 35,968 83.99%
-
NP to SH 79,089 67,483 16,783 103,969 79,200 46,882 34,208 75.11%
-
Tax Rate 26.04% 25.39% 25.96% 20.31% 24.37% 22.66% 20.52% -
Total Cost 493,394 296,041 163,984 581,072 387,845 234,836 111,868 169.67%
-
Net Worth 1,006,434 1,190,383 945,570 711,693 894,028 859,844 912,000 6.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 41,934 41,914 34,891 - - - - -
Div Payout % 53.02% 62.11% 207.90% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,006,434 1,190,383 945,570 711,693 894,028 859,844 912,000 6.80%
NOSH 419,347 419,149 348,918 313,521 341,232 341,208 320,000 19.81%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.36% 20.13% 10.14% 15.57% 17.56% 17.62% 24.33% -
ROE 7.86% 5.67% 1.77% 14.61% 8.86% 5.45% 3.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 139.01 88.43 52.30 219.51 137.86 83.55 46.20 108.83%
EPS 18.86 16.10 4.81 25.24 23.21 13.74 10.69 46.15%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.84 2.71 2.27 2.62 2.52 2.85 -10.85%
Adjusted Per Share Value based on latest NOSH - 313,463
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.82 64.11 31.56 119.03 81.37 49.31 25.57 150.20%
EPS 13.68 11.67 2.90 17.98 13.70 8.11 5.92 75.05%
DPS 7.25 7.25 6.03 0.00 0.00 0.00 0.00 -
NAPS 1.7407 2.0589 1.6355 1.2309 1.5463 1.4872 1.5774 6.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.88 4.85 2.69 2.63 2.53 2.02 1.79 -
P/RPS 2.79 5.48 5.14 1.20 1.84 2.42 3.87 -19.64%
P/EPS 20.57 30.12 55.93 7.93 10.90 14.70 16.74 14.76%
EY 4.86 3.32 1.79 12.61 9.17 6.80 5.97 -12.84%
DY 2.58 2.06 3.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.71 0.99 1.16 0.97 0.80 0.63 88.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 -
Price 3.72 3.66 3.90 2.65 2.45 2.75 1.87 -
P/RPS 2.68 4.14 7.46 1.21 1.78 3.29 4.05 -24.12%
P/EPS 19.72 22.73 81.08 7.99 10.56 20.01 17.49 8.35%
EY 5.07 4.40 1.23 12.51 9.47 5.00 5.72 -7.74%
DY 2.69 2.73 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.29 1.44 1.17 0.94 1.09 0.66 76.95%

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