[MKH] QoQ TTM Result on 31-Dec-2015 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 36.16%
YoY- 0.32%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,265,873 1,219,397 1,193,140 1,100,629 1,041,898 916,778 873,234 28.00%
PBT 304,669 267,482 235,135 180,942 137,314 139,414 130,205 75.97%
Tax -90,491 -78,663 -65,201 -52,634 -40,684 -37,323 -34,369 90.33%
NP 214,178 188,819 169,934 128,308 96,630 102,091 95,836 70.68%
-
NP to SH 205,041 179,706 162,877 118,402 86,961 87,514 78,234 89.75%
-
Tax Rate 29.70% 29.41% 27.73% 29.09% 29.63% 26.77% 26.40% -
Total Cost 1,051,695 1,030,578 1,023,206 972,321 945,268 814,687 777,398 22.25%
-
Net Worth 1,061,316 839,043 1,187,292 1,136,612 1,103,108 1,065,269 1,044,267 1.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 29,358 29,358 29,358 29,358 33,569 33,569 33,569 -8.52%
Div Payout % 14.32% 16.34% 18.03% 24.80% 38.60% 38.36% 42.91% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,061,316 839,043 1,187,292 1,136,612 1,103,108 1,065,269 1,044,267 1.08%
NOSH 419,492 419,521 419,537 419,414 419,432 419,397 419,384 0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 16.92% 15.48% 14.24% 11.66% 9.27% 11.14% 10.97% -
ROE 19.32% 21.42% 13.72% 10.42% 7.88% 8.22% 7.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 301.76 290.66 284.39 262.42 248.41 218.59 208.22 27.97%
EPS 48.88 42.84 38.82 28.23 20.73 20.87 18.65 89.76%
DPS 7.00 7.00 7.00 7.00 8.00 8.00 8.00 -8.49%
NAPS 2.53 2.00 2.83 2.71 2.63 2.54 2.49 1.06%
Adjusted Per Share Value based on latest NOSH - 419,414
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 215.82 207.89 203.42 187.65 177.63 156.30 148.88 27.99%
EPS 34.96 30.64 27.77 20.19 14.83 14.92 13.34 89.74%
DPS 5.01 5.01 5.01 5.01 5.72 5.72 5.72 -8.43%
NAPS 1.8094 1.4305 2.0242 1.9378 1.8807 1.8162 1.7804 1.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.93 2.55 2.55 2.40 2.27 2.13 2.75 -
P/RPS 0.97 0.88 0.90 0.91 0.91 0.97 1.32 -18.52%
P/EPS 5.99 5.95 6.57 8.50 10.95 10.21 14.74 -45.04%
EY 16.68 16.80 15.22 11.76 9.13 9.80 6.78 81.94%
DY 2.39 2.75 2.75 2.92 3.52 3.76 2.91 -12.26%
P/NAPS 1.16 1.28 0.90 0.89 0.86 0.84 1.10 3.59%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 27/05/16 25/02/16 27/11/15 26/08/15 28/05/15 -
Price 2.82 2.89 2.40 2.25 2.23 1.99 2.40 -
P/RPS 0.93 0.99 0.84 0.86 0.90 0.91 1.15 -13.16%
P/EPS 5.77 6.75 6.18 7.97 10.76 9.54 12.87 -41.33%
EY 17.33 14.82 16.18 12.55 9.30 10.49 7.77 70.45%
DY 2.48 2.42 2.92 3.11 3.59 4.02 3.33 -17.79%
P/NAPS 1.11 1.45 0.85 0.83 0.85 0.78 0.96 10.13%

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