[MKH] QoQ Quarter Result on 31-Mar-2014 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 202.09%
YoY- 300.03%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 207,634 223,586 212,294 188,147 182,495 217,780 185,369 7.83%
PBT 46,634 41,485 21,082 74,993 25,000 25,241 44,261 3.53%
Tax -11,291 -11,405 -6,141 -18,903 -6,489 -688 -11,901 -3.43%
NP 35,343 30,080 14,941 56,090 18,511 24,553 32,360 6.03%
-
NP to SH 30,129 25,595 11,606 50,700 16,783 24,769 32,318 -4.55%
-
Tax Rate 24.21% 27.49% 29.13% 25.21% 25.96% 2.73% 26.89% -
Total Cost 172,291 193,506 197,353 132,057 163,984 193,227 153,009 8.21%
-
Net Worth 1,032,274 839,169 1,005,574 1,189,983 945,570 626,926 894,119 10.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 33,569 - - - 34,891 - - -
Div Payout % 111.42% - - - 207.90% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,032,274 839,169 1,005,574 1,189,983 945,570 626,926 894,119 10.02%
NOSH 419,623 419,584 418,989 419,008 348,918 313,463 341,267 14.73%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.02% 13.45% 7.04% 29.81% 10.14% 11.27% 17.46% -
ROE 2.92% 3.05% 1.15% 4.26% 1.77% 3.95% 3.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.48 53.29 50.67 44.90 52.30 69.48 54.32 -6.01%
EPS 7.18 6.10 2.77 12.10 4.81 6.01 9.47 -16.81%
DPS 8.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.46 2.00 2.40 2.84 2.71 2.00 2.62 -4.10%
Adjusted Per Share Value based on latest NOSH - 419,008
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.91 38.67 36.72 32.54 31.56 37.67 32.06 7.83%
EPS 5.21 4.43 2.01 8.77 2.90 4.28 5.59 -4.57%
DPS 5.81 0.00 0.00 0.00 6.03 0.00 0.00 -
NAPS 1.7854 1.4514 1.7392 2.0582 1.6355 1.0843 1.5465 10.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.64 3.70 3.88 4.85 2.69 2.63 2.53 -
P/RPS 5.34 6.94 7.66 10.80 5.14 3.79 4.66 9.47%
P/EPS 36.77 60.65 140.07 40.08 55.93 33.28 26.72 23.64%
EY 2.72 1.65 0.71 2.49 1.79 3.00 3.74 -19.08%
DY 3.03 0.00 0.00 0.00 3.72 0.00 0.00 -
P/NAPS 1.07 1.85 1.62 1.71 0.99 1.32 0.97 6.74%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 28/11/14 27/08/14 27/05/14 27/02/14 28/11/13 28/08/13 -
Price 2.81 3.10 3.72 3.66 3.90 2.65 2.45 -
P/RPS 5.68 5.82 7.34 8.15 7.46 3.81 4.51 16.57%
P/EPS 39.14 50.82 134.30 30.25 81.08 33.54 25.87 31.69%
EY 2.56 1.97 0.74 3.31 1.23 2.98 3.87 -24.02%
DY 2.85 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 1.14 1.55 1.55 1.29 1.44 1.33 0.94 13.68%

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