[MKH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 37.05%
YoY- 44.51%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 182,495 688,219 470,439 285,070 147,836 555,924 376,038 -38.16%
PBT 25,000 134,453 109,212 64,951 45,256 100,087 61,296 -44.91%
Tax -6,489 -27,306 -26,618 -14,717 -9,288 -24,633 -15,751 -44.54%
NP 18,511 107,147 82,594 50,234 35,968 75,454 45,545 -45.04%
-
NP to SH 16,783 103,969 79,200 46,882 34,208 77,409 47,113 -49.65%
-
Tax Rate 25.96% 20.31% 24.37% 22.66% 20.52% 24.61% 25.70% -
Total Cost 163,984 581,072 387,845 234,836 111,868 480,470 330,493 -37.24%
-
Net Worth 945,570 711,693 894,028 859,844 912,000 724,820 756,601 15.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 34,891 - - - - 14,554 - -
Div Payout % 207.90% - - - - 18.80% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 945,570 711,693 894,028 859,844 912,000 724,820 756,601 15.97%
NOSH 348,918 313,521 341,232 341,208 320,000 291,092 291,000 12.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.14% 15.57% 17.56% 17.62% 24.33% 13.57% 12.11% -
ROE 1.77% 14.61% 8.86% 5.45% 3.75% 10.68% 6.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.30 219.51 137.86 83.55 46.20 190.98 129.22 -45.19%
EPS 4.81 25.24 23.21 13.74 10.69 26.12 16.19 -55.37%
DPS 10.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.71 2.27 2.62 2.52 2.85 2.49 2.60 2.79%
Adjusted Per Share Value based on latest NOSH - 341,617
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.11 117.33 80.20 48.60 25.20 94.78 64.11 -38.16%
EPS 2.86 17.73 13.50 7.99 5.83 13.20 8.03 -49.65%
DPS 5.95 0.00 0.00 0.00 0.00 2.48 0.00 -
NAPS 1.6121 1.2134 1.5242 1.4659 1.5549 1.2357 1.2899 15.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.69 2.63 2.53 2.02 1.79 2.23 2.01 -
P/RPS 5.14 1.20 1.84 2.42 3.87 1.17 1.56 120.94%
P/EPS 55.93 7.93 10.90 14.70 16.74 8.39 12.42 171.95%
EY 1.79 12.61 9.17 6.80 5.97 11.92 8.05 -63.19%
DY 3.72 0.00 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.99 1.16 0.97 0.80 0.63 0.90 0.77 18.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 -
Price 3.90 2.65 2.45 2.75 1.87 2.23 2.48 -
P/RPS 7.46 1.21 1.78 3.29 4.05 1.17 1.92 146.53%
P/EPS 81.08 7.99 10.56 20.01 17.49 8.39 15.32 202.77%
EY 1.23 12.51 9.47 5.00 5.72 11.92 6.53 -67.04%
DY 2.56 0.00 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 1.44 1.17 0.94 1.09 0.66 0.90 0.95 31.85%

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