[MKH] QoQ Quarter Result on 30-Jun-2012 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -7.82%
YoY- 125.05%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 137,234 147,836 179,886 138,964 115,453 121,621 124,834 6.51%
PBT 19,695 45,256 38,791 20,006 19,627 21,663 19,592 0.34%
Tax -5,429 -9,288 -8,882 -5,866 -4,364 -5,521 -3,052 46.75%
NP 14,266 35,968 29,909 14,140 15,263 16,142 16,540 -9.38%
-
NP to SH 12,674 34,208 30,296 14,671 15,915 16,527 16,989 -17.73%
-
Tax Rate 27.57% 20.52% 22.90% 29.32% 22.23% 25.49% 15.58% -
Total Cost 122,968 111,868 149,977 124,824 100,190 105,479 108,294 8.83%
-
Net Worth 860,875 912,000 581,879 756,837 814,661 748,342 529,282 38.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 14,546 - - - 13,232 -
Div Payout % - - 48.02% - - - 77.89% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 860,875 912,000 581,879 756,837 814,661 748,342 529,282 38.26%
NOSH 341,617 320,000 290,939 291,091 290,950 264,432 264,641 18.53%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.40% 24.33% 16.63% 10.18% 13.22% 13.27% 13.25% -
ROE 1.47% 3.75% 5.21% 1.94% 1.95% 2.21% 3.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 40.17 46.20 61.83 47.74 39.68 45.99 47.17 -10.14%
EPS 3.71 10.69 10.22 5.04 5.47 6.25 5.84 -26.08%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.52 2.85 2.00 2.60 2.80 2.83 2.00 16.64%
Adjusted Per Share Value based on latest NOSH - 291,091
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.40 25.20 30.67 23.69 19.68 20.74 21.28 6.52%
EPS 2.16 5.83 5.17 2.50 2.71 2.82 2.90 -17.81%
DPS 0.00 0.00 2.48 0.00 0.00 0.00 2.26 -
NAPS 1.4677 1.5549 0.992 1.2903 1.3889 1.2758 0.9024 38.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.02 1.79 2.23 2.01 1.74 1.49 1.22 -
P/RPS 5.03 3.87 3.61 4.21 4.38 3.24 2.59 55.59%
P/EPS 54.45 16.74 21.42 39.88 31.81 23.84 19.00 101.62%
EY 1.84 5.97 4.67 2.51 3.14 4.19 5.26 -50.32%
DY 0.00 0.00 2.24 0.00 0.00 0.00 4.10 -
P/NAPS 0.80 0.63 1.12 0.77 0.62 0.53 0.61 19.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 -
Price 2.75 1.87 2.23 2.48 2.08 1.81 1.37 -
P/RPS 6.85 4.05 3.61 5.19 5.24 3.94 2.90 77.26%
P/EPS 74.12 17.49 21.42 49.21 38.03 28.96 21.34 129.17%
EY 1.35 5.72 4.67 2.03 2.63 3.45 4.69 -56.37%
DY 0.00 0.00 2.24 0.00 0.00 0.00 3.65 -
P/NAPS 1.09 0.66 1.12 0.95 0.74 0.64 0.69 35.60%

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