[MKH] QoQ 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- -62.95%
YoY- -20.36%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 182,495 217,780 185,369 137,234 147,836 179,886 138,964 19.86%
PBT 25,000 25,241 44,261 19,695 45,256 38,791 20,006 15.96%
Tax -6,489 -688 -11,901 -5,429 -9,288 -8,882 -5,866 6.94%
NP 18,511 24,553 32,360 14,266 35,968 29,909 14,140 19.61%
-
NP to SH 16,783 24,769 32,318 12,674 34,208 30,296 14,671 9.35%
-
Tax Rate 25.96% 2.73% 26.89% 27.57% 20.52% 22.90% 29.32% -
Total Cost 163,984 193,227 153,009 122,968 111,868 149,977 124,824 19.89%
-
Net Worth 945,570 626,926 894,119 860,875 912,000 581,879 756,837 15.95%
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 - - - - 14,546 - -
Div Payout % 207.90% - - - - 48.02% - -
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 945,570 626,926 894,119 860,875 912,000 581,879 756,837 15.95%
NOSH 348,918 313,463 341,267 341,617 320,000 290,939 291,091 12.80%
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% 11.27% 17.46% 10.40% 24.33% 16.63% 10.18% -
ROE 1.77% 3.95% 3.61% 1.47% 3.75% 5.21% 1.94% -
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 69.48 54.32 40.17 46.20 61.83 47.74 6.25%
EPS 4.81 6.01 9.47 3.71 10.69 10.22 5.04 -3.05%
DPS 10.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.71 2.00 2.62 2.52 2.85 2.00 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 31.56 37.67 32.06 23.74 25.57 31.11 24.04 19.83%
EPS 2.90 4.28 5.59 2.19 5.92 5.24 2.54 9.21%
DPS 6.03 0.00 0.00 0.00 0.00 2.52 0.00 -
NAPS 1.6355 1.0843 1.5465 1.489 1.5774 1.0064 1.309 15.95%
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 3.79 4.66 5.03 3.87 3.61 4.21 14.19%
P/EPS 55.93 33.28 26.72 54.45 16.74 21.42 39.88 25.21%
EY 1.79 3.00 3.74 1.84 5.97 4.67 2.51 -20.12%
DY 3.72 0.00 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.99 1.32 0.97 0.80 0.63 1.12 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 3.81 4.51 6.85 4.05 3.61 5.19 27.28%
P/EPS 81.08 33.54 25.87 74.12 17.49 21.42 49.21 39.37%
EY 1.23 2.98 3.87 1.35 5.72 4.67 2.03 -28.33%
DY 2.56 0.00 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 1.44 1.33 0.94 1.09 0.66 1.12 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