[MKH] QoQ Cumulative Quarter Result on 31-Dec-2020 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -28.94%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 913,572 695,624 492,138 227,458 911,926 623,520 485,768 52.30%
PBT 158,596 129,588 87,388 50,643 117,420 104,059 52,504 108.82%
Tax -59,925 -43,970 -26,830 -13,031 -49,552 -37,057 -18,593 118.03%
NP 98,671 85,618 60,558 37,612 67,868 67,002 33,911 103.68%
-
NP to SH 76,329 68,211 46,740 30,353 42,715 49,191 16,923 172.73%
-
Tax Rate 37.78% 33.93% 30.70% 25.73% 42.20% 35.61% 35.41% -
Total Cost 814,901 610,006 431,580 189,846 844,058 556,518 451,857 48.10%
-
Net Worth 1,703,377 1,686,054 1,662,958 1,662,958 1,634,087 1,645,635 1,599,442 4.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 17,322 17,322 17,322 17,322 23,096 23,096 23,096 -17.43%
Div Payout % 22.69% 25.40% 37.06% 57.07% 54.07% 46.95% 136.48% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,703,377 1,686,054 1,662,958 1,662,958 1,634,087 1,645,635 1,599,442 4.28%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 586,548 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.80% 12.31% 12.31% 16.54% 7.44% 10.75% 6.98% -
ROE 4.48% 4.05% 2.81% 1.83% 2.61% 2.99% 1.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 158.22 120.47 85.23 39.39 157.93 107.98 84.13 52.30%
EPS 13.20 11.81 8.09 5.26 7.40 8.52 2.93 172.52%
DPS 3.00 3.00 3.00 3.00 4.00 4.00 4.00 -17.43%
NAPS 2.95 2.92 2.88 2.88 2.83 2.85 2.77 4.28%
Adjusted Per Share Value based on latest NOSH - 586,548
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 155.75 118.60 83.90 38.78 155.47 106.30 82.82 52.29%
EPS 13.01 11.63 7.97 5.17 7.28 8.39 2.89 172.38%
DPS 2.95 2.95 2.95 2.95 3.94 3.94 3.94 -17.53%
NAPS 2.9041 2.8745 2.8352 2.8352 2.7859 2.8056 2.7269 4.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.29 1.29 1.44 1.38 1.28 1.12 0.92 -
P/RPS 0.82 1.07 1.69 3.50 0.81 1.04 1.09 -17.26%
P/EPS 9.76 10.92 17.79 26.25 17.30 13.15 31.39 -54.07%
EY 10.25 9.16 5.62 3.81 5.78 7.61 3.19 117.59%
DY 2.33 2.33 2.08 2.17 3.13 3.57 4.35 -34.02%
P/NAPS 0.44 0.44 0.50 0.48 0.45 0.39 0.33 21.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 28/05/21 26/02/21 27/11/20 26/08/20 03/06/20 -
Price 1.32 1.35 1.34 1.31 1.47 1.22 1.19 -
P/RPS 0.83 1.12 1.57 3.33 0.93 1.13 1.41 -29.73%
P/EPS 9.99 11.43 16.55 24.92 19.87 14.32 40.60 -60.69%
EY 10.01 8.75 6.04 4.01 5.03 6.98 2.46 154.66%
DY 2.27 2.22 2.24 2.29 2.72 3.28 3.36 -22.98%
P/NAPS 0.45 0.46 0.47 0.45 0.52 0.43 0.43 3.07%

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