[MKH] QoQ TTM Result on 30-Sep-2011 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 12.73%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 500,872 452,939 411,900 342,016 288,949 257,428 245,999 60.71%
PBT 80,888 69,954 60,377 47,190 45,259 40,870 31,772 86.55%
Tax -18,803 -15,426 -13,314 -9,502 -11,686 -9,989 -7,700 81.43%
NP 62,085 54,528 47,063 37,688 33,573 30,881 24,072 88.17%
-
NP to SH 64,102 55,950 47,687 38,015 33,722 31,102 24,132 91.91%
-
Tax Rate 23.25% 22.05% 22.05% 20.14% 25.82% 24.44% 24.24% -
Total Cost 438,787 398,411 364,837 304,328 255,376 226,547 221,927 57.59%
-
Net Worth 582,182 581,901 528,864 529,282 529,999 529,550 481,052 13.57%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,232 13,232 13,232 13,232 12,018 12,018 12,018 6.63%
Div Payout % 20.64% 23.65% 27.75% 34.81% 35.64% 38.64% 49.80% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 582,182 581,901 528,864 529,282 529,999 529,550 481,052 13.57%
NOSH 291,091 290,950 264,432 264,641 264,999 264,775 240,526 13.57%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.40% 12.04% 11.43% 11.02% 11.62% 12.00% 9.79% -
ROE 11.01% 9.62% 9.02% 7.18% 6.36% 5.87% 5.02% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 172.07 155.68 155.77 129.24 109.04 97.23 102.28 41.49%
EPS 22.02 19.23 18.03 14.36 12.73 11.75 10.03 68.99%
DPS 4.55 4.55 5.00 5.00 4.54 4.54 5.00 -6.09%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 264,641
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 85.39 77.22 70.22 58.31 49.26 43.89 41.94 60.70%
EPS 10.93 9.54 8.13 6.48 5.75 5.30 4.11 92.06%
DPS 2.26 2.26 2.26 2.26 2.05 2.05 2.05 6.72%
NAPS 0.9926 0.9921 0.9017 0.9024 0.9036 0.9028 0.8201 13.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.01 1.74 1.49 1.22 1.46 1.54 1.37 -
P/RPS 1.17 1.12 0.96 0.94 1.34 1.58 1.34 -8.65%
P/EPS 9.13 9.05 8.26 8.49 11.47 13.11 13.65 -23.53%
EY 10.96 11.05 12.10 11.77 8.72 7.63 7.32 30.91%
DY 2.26 2.61 3.36 4.10 3.11 2.95 3.65 -27.37%
P/NAPS 1.01 0.87 0.75 0.61 0.73 0.77 0.69 28.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 28/02/11 -
Price 2.48 2.08 1.81 1.37 1.35 1.54 1.50 -
P/RPS 1.44 1.34 1.16 1.06 1.24 1.58 1.47 -1.36%
P/EPS 11.26 10.82 10.04 9.54 10.61 13.11 14.95 -17.23%
EY 8.88 9.25 9.96 10.49 9.43 7.63 6.69 20.79%
DY 1.83 2.19 2.76 3.65 3.36 2.95 3.33 -32.93%
P/NAPS 1.24 1.04 0.91 0.69 0.68 0.77 0.75 39.86%

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