[MKH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 96.3%
YoY- 123.63%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 147,836 555,924 376,038 237,074 121,621 342,016 217,182 -22.52%
PBT 45,256 100,087 61,296 41,290 21,663 47,190 27,598 38.85%
Tax -9,288 -24,633 -15,751 -9,885 -5,521 -9,502 -6,450 27.37%
NP 35,968 75,454 45,545 31,405 16,142 37,688 21,148 42.25%
-
NP to SH 34,208 77,409 47,113 32,442 16,527 38,015 21,026 38.12%
-
Tax Rate 20.52% 24.61% 25.70% 23.94% 25.49% 20.14% 23.37% -
Total Cost 111,868 480,470 330,493 205,669 105,479 304,328 196,034 -31.08%
-
Net Worth 912,000 724,820 756,601 814,687 748,342 666,670 695,577 19.69%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 14,554 - - - 13,227 - -
Div Payout % - 18.80% - - - 34.80% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 912,000 724,820 756,601 814,687 748,342 666,670 695,577 19.69%
NOSH 320,000 291,092 291,000 290,959 264,432 264,551 264,477 13.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 24.33% 13.57% 12.11% 13.25% 13.27% 11.02% 9.74% -
ROE 3.75% 10.68% 6.23% 3.98% 2.21% 5.70% 3.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 46.20 190.98 129.22 81.48 45.99 129.28 82.12 -31.73%
EPS 10.69 26.12 16.19 11.15 6.25 13.06 7.95 21.71%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.85 2.49 2.60 2.80 2.83 2.52 2.63 5.47%
Adjusted Per Share Value based on latest NOSH - 290,950
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.57 96.15 65.04 41.00 21.04 59.16 37.56 -22.52%
EPS 5.92 13.39 8.15 5.61 2.86 6.58 3.64 38.09%
DPS 0.00 2.52 0.00 0.00 0.00 2.29 0.00 -
NAPS 1.5774 1.2537 1.3086 1.4091 1.2943 1.1531 1.2031 19.69%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.79 2.23 2.01 1.74 1.49 1.22 1.46 -
P/RPS 3.87 1.17 1.56 2.14 3.24 0.94 1.78 67.43%
P/EPS 16.74 8.39 12.42 15.61 23.84 8.49 18.36 -5.94%
EY 5.97 11.92 8.05 6.41 4.19 11.78 5.45 6.23%
DY 0.00 2.24 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 0.63 0.90 0.77 0.62 0.53 0.48 0.56 8.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 25/08/11 -
Price 1.87 2.23 2.48 2.08 1.81 1.37 1.35 -
P/RPS 4.05 1.17 1.92 2.55 3.94 1.06 1.64 82.20%
P/EPS 17.49 8.39 15.32 18.65 28.96 9.53 16.98 1.98%
EY 5.72 11.92 6.53 5.36 3.45 10.49 5.89 -1.92%
DY 0.00 2.24 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 0.66 0.90 0.95 0.74 0.64 0.54 0.51 18.66%

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