[MKH] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -32.24%
YoY- -50.94%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 223,586 212,294 188,147 182,495 217,780 185,369 137,234 38.41%
PBT 41,485 21,082 74,993 25,000 25,241 44,261 19,695 64.24%
Tax -11,405 -6,141 -18,903 -6,489 -688 -11,901 -5,429 63.95%
NP 30,080 14,941 56,090 18,511 24,553 32,360 14,266 64.35%
-
NP to SH 25,595 11,606 50,700 16,783 24,769 32,318 12,674 59.70%
-
Tax Rate 27.49% 29.13% 25.21% 25.96% 2.73% 26.89% 27.57% -
Total Cost 193,506 197,353 132,057 163,984 193,227 153,009 122,968 35.25%
-
Net Worth 839,169 1,005,574 1,189,983 945,570 626,926 894,119 860,875 -1.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 34,891 - - - -
Div Payout % - - - 207.90% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 839,169 1,005,574 1,189,983 945,570 626,926 894,119 860,875 -1.68%
NOSH 419,584 418,989 419,008 348,918 313,463 341,267 341,617 14.67%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.45% 7.04% 29.81% 10.14% 11.27% 17.46% 10.40% -
ROE 3.05% 1.15% 4.26% 1.77% 3.95% 3.61% 1.47% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.29 50.67 44.90 52.30 69.48 54.32 40.17 20.71%
EPS 6.10 2.77 12.10 4.81 6.01 9.47 3.71 39.26%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.00 2.40 2.84 2.71 2.00 2.62 2.52 -14.26%
Adjusted Per Share Value based on latest NOSH - 348,918
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.67 36.72 32.54 31.56 37.67 32.06 23.74 38.39%
EPS 4.43 2.01 8.77 2.90 4.28 5.59 2.19 59.87%
DPS 0.00 0.00 0.00 6.03 0.00 0.00 0.00 -
NAPS 1.4514 1.7392 2.0582 1.6355 1.0843 1.5465 1.489 -1.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.70 3.88 4.85 2.69 2.63 2.53 2.02 -
P/RPS 6.94 7.66 10.80 5.14 3.79 4.66 5.03 23.91%
P/EPS 60.65 140.07 40.08 55.93 33.28 26.72 54.45 7.44%
EY 1.65 0.71 2.49 1.79 3.00 3.74 1.84 -7.00%
DY 0.00 0.00 0.00 3.72 0.00 0.00 0.00 -
P/NAPS 1.85 1.62 1.71 0.99 1.32 0.97 0.80 74.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 27/05/14 27/02/14 28/11/13 28/08/13 29/05/13 -
Price 3.10 3.72 3.66 3.90 2.65 2.45 2.75 -
P/RPS 5.82 7.34 8.15 7.46 3.81 4.51 6.85 -10.28%
P/EPS 50.82 134.30 30.25 81.08 33.54 25.87 74.12 -22.22%
EY 1.97 0.74 3.31 1.23 2.98 3.87 1.35 28.62%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 1.55 1.55 1.29 1.44 1.33 0.94 1.09 26.42%

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