[MKH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 32.57%
YoY- 135.79%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 807,852 539,101 261,025 1,265,873 870,691 588,596 266,365 109.66%
PBT 176,346 126,251 57,246 304,669 228,097 165,459 90,262 56.34%
Tax -52,874 -36,135 -15,770 -90,491 -63,897 -41,340 -23,241 73.06%
NP 123,472 90,116 41,476 214,178 164,200 124,119 67,021 50.33%
-
NP to SH 124,340 90,157 40,789 205,041 154,664 116,949 61,570 59.83%
-
Tax Rate 29.98% 28.62% 27.55% 29.70% 28.01% 24.99% 25.75% -
Total Cost 684,380 448,985 219,549 1,051,695 706,491 464,477 199,344 127.74%
-
Net Worth 1,388,622 1,339,258 1,288,294 1,061,084 1,224,563 1,187,107 1,136,612 14.29%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 37,100 29,573 29,374 29,358 29,355 29,363 29,358 16.90%
Div Payout % 29.84% 32.80% 72.02% 14.32% 18.98% 25.11% 47.68% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,388,622 1,339,258 1,288,294 1,061,084 1,224,563 1,187,107 1,136,612 14.29%
NOSH 530,008 422,478 419,639 419,400 419,370 419,472 419,414 16.90%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.28% 16.72% 15.89% 16.92% 18.86% 21.09% 25.16% -
ROE 8.95% 6.73% 3.17% 19.32% 12.63% 9.85% 5.42% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 152.42 127.60 62.20 301.83 207.62 140.32 63.51 79.34%
EPS 23.46 21.34 9.72 40.01 36.88 27.88 14.68 36.72%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.62 3.17 3.07 2.53 2.92 2.83 2.71 -2.22%
Adjusted Per Share Value based on latest NOSH - 419,492
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 137.73 91.91 44.50 215.82 148.44 100.35 45.41 109.67%
EPS 21.20 15.37 6.95 34.96 26.37 19.94 10.50 59.81%
DPS 6.33 5.04 5.01 5.01 5.00 5.01 5.01 16.88%
NAPS 2.3674 2.2833 2.1964 1.809 2.0877 2.0239 1.9378 14.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.36 3.06 2.84 2.93 2.55 2.55 2.40 -
P/RPS 1.55 2.40 4.57 0.97 1.23 1.82 3.78 -44.83%
P/EPS 10.06 14.34 29.22 5.99 6.91 9.15 16.35 -27.68%
EY 9.94 6.97 3.42 16.69 14.46 10.93 6.12 38.21%
DY 2.97 2.29 2.46 2.39 2.75 2.75 2.92 1.13%
P/NAPS 0.90 0.97 0.93 1.16 0.87 0.90 0.89 0.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 27/05/16 25/02/16 -
Price 2.18 2.49 3.09 2.82 2.89 2.40 2.25 -
P/RPS 1.43 1.95 4.97 0.93 1.39 1.71 3.54 -45.38%
P/EPS 9.29 11.67 31.79 5.77 7.84 8.61 15.33 -28.41%
EY 10.76 8.57 3.15 17.34 12.76 11.62 6.52 39.69%
DY 3.21 2.81 2.27 2.48 2.42 2.92 3.11 2.13%
P/NAPS 0.83 0.79 1.01 1.11 0.99 0.85 0.83 0.00%

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