[MKH] QoQ TTM Result on 30-Sep-2012 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 20.76%
YoY- 103.63%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 650,325 603,920 582,139 555,924 500,872 452,939 411,900 35.62%
PBT 148,003 123,748 123,680 100,087 80,888 69,954 60,377 81.90%
Tax -35,500 -29,465 -28,400 -24,633 -18,803 -15,426 -13,314 92.40%
NP 112,503 94,283 95,280 75,454 62,085 54,528 47,063 78.87%
-
NP to SH 109,496 91,849 95,090 77,409 64,102 55,950 47,687 74.13%
-
Tax Rate 23.99% 23.81% 22.96% 24.61% 23.25% 22.05% 22.05% -
Total Cost 537,822 509,637 486,859 480,470 438,787 398,411 364,837 29.55%
-
Net Worth 682,534 683,234 640,000 581,879 582,182 581,901 528,864 18.55%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 14,546 14,546 14,546 14,546 13,232 13,232 13,232 6.52%
Div Payout % 13.29% 15.84% 15.30% 18.79% 20.64% 23.65% 27.75% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 682,534 683,234 640,000 581,879 582,182 581,901 528,864 18.55%
NOSH 341,267 341,617 320,000 290,939 291,091 290,950 264,432 18.55%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.30% 15.61% 16.37% 13.57% 12.40% 12.04% 11.43% -
ROE 16.04% 13.44% 14.86% 13.30% 11.01% 9.62% 9.02% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 190.56 176.78 181.92 191.08 172.07 155.68 155.77 14.39%
EPS 32.09 26.89 29.72 26.61 22.02 19.23 18.03 46.91%
DPS 4.26 4.26 4.55 5.00 4.55 4.55 5.00 -10.13%
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 - 290,939
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 112.48 104.45 100.69 96.15 86.63 78.34 71.24 35.62%
EPS 18.94 15.89 16.45 13.39 11.09 9.68 8.25 74.11%
DPS 2.52 2.52 2.52 2.52 2.29 2.29 2.29 6.59%
NAPS 1.1805 1.1817 1.1069 1.0064 1.0069 1.0065 0.9147 18.55%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.53 2.02 1.79 2.23 2.01 1.74 1.49 -
P/RPS 1.33 1.14 0.98 1.17 1.17 1.12 0.96 24.30%
P/EPS 7.89 7.51 6.02 8.38 9.13 9.05 8.26 -3.01%
EY 12.68 13.31 16.60 11.93 10.96 11.05 12.10 3.17%
DY 1.68 2.11 2.54 2.24 2.26 2.61 3.36 -37.03%
P/NAPS 1.27 1.01 0.90 1.12 1.01 0.87 0.75 42.11%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 -
Price 2.45 2.75 1.87 2.23 2.48 2.08 1.81 -
P/RPS 1.29 1.56 1.03 1.17 1.44 1.34 1.16 7.34%
P/EPS 7.64 10.23 6.29 8.38 11.26 10.82 10.04 -16.66%
EY 13.10 9.78 15.89 11.93 8.88 9.25 9.96 20.06%
DY 1.74 1.55 2.43 2.24 1.83 2.19 2.76 -26.49%
P/NAPS 1.23 1.38 0.94 1.12 1.24 1.04 0.91 22.27%

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