[MKH] QoQ TTM Result on 30-Jun-2013 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 19.21%
YoY- 70.82%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 773,791 722,878 688,219 650,325 603,920 582,139 555,924 24.68%
PBT 169,495 114,197 134,453 148,003 123,748 123,680 100,087 42.12%
Tax -37,981 -24,507 -27,306 -35,500 -29,465 -28,400 -24,633 33.49%
NP 131,514 89,690 107,147 112,503 94,283 95,280 75,454 44.87%
-
NP to SH 124,570 86,544 103,969 109,496 91,849 95,090 77,409 37.36%
-
Tax Rate 22.41% 21.46% 20.31% 23.99% 23.81% 22.96% 24.61% -
Total Cost 642,277 633,188 581,072 537,822 509,637 486,859 480,470 21.37%
-
Net Worth 1,189,983 697,837 626,926 682,534 683,234 640,000 581,879 61.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 34,891 34,891 - 14,546 14,546 14,546 14,546 79.28%
Div Payout % 28.01% 40.32% - 13.29% 15.84% 15.30% 18.79% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,189,983 697,837 626,926 682,534 683,234 640,000 581,879 61.18%
NOSH 419,008 348,918 313,463 341,267 341,617 320,000 290,939 27.55%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.00% 12.41% 15.57% 17.30% 15.61% 16.37% 13.57% -
ROE 10.47% 12.40% 16.58% 16.04% 13.44% 14.86% 13.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 184.67 207.18 219.55 190.56 176.78 181.92 191.08 -2.25%
EPS 29.73 24.80 33.17 32.09 26.89 29.72 26.61 7.67%
DPS 8.33 10.00 0.00 4.26 4.26 4.55 5.00 40.57%
NAPS 2.84 2.00 2.00 2.00 2.00 2.00 2.00 26.36%
Adjusted Per Share Value based on latest NOSH - 341,267
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.92 123.24 117.33 110.87 102.96 99.25 94.78 24.68%
EPS 21.24 14.75 17.73 18.67 15.66 16.21 13.20 37.35%
DPS 5.95 5.95 0.00 2.48 2.48 2.48 2.48 79.31%
NAPS 2.0288 1.1897 1.0688 1.1636 1.1648 1.0911 0.992 61.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.85 2.69 2.63 2.53 2.02 1.79 2.23 -
P/RPS 2.63 1.30 1.20 1.33 1.14 0.98 1.17 71.68%
P/EPS 16.31 10.85 7.93 7.89 7.51 6.02 8.38 55.94%
EY 6.13 9.22 12.61 12.68 13.31 16.60 11.93 -35.87%
DY 1.72 3.72 0.00 1.68 2.11 2.54 2.24 -16.16%
P/NAPS 1.71 1.35 1.32 1.27 1.01 0.90 1.12 32.62%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 -
Price 3.66 3.90 2.65 2.45 2.75 1.87 2.23 -
P/RPS 1.98 1.88 1.21 1.29 1.56 1.03 1.17 42.05%
P/EPS 12.31 15.72 7.99 7.64 10.23 6.29 8.38 29.25%
EY 8.12 6.36 12.52 13.10 9.78 15.89 11.93 -22.64%
DY 2.28 2.56 0.00 1.74 1.55 2.43 2.24 1.18%
P/NAPS 1.29 1.95 1.33 1.23 1.38 0.94 1.12 9.88%

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