[MKH] QoQ TTM Result on 31-Dec-2017 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -18.51%
YoY- -42.3%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,081,701 1,009,193 1,049,511 1,002,100 1,068,834 1,212,274 1,216,378 -7.51%
PBT 126,140 117,094 135,978 163,508 193,353 256,333 265,461 -39.07%
Tax -51,118 -46,894 -54,286 -60,603 -65,849 -83,004 -85,286 -28.88%
NP 75,022 70,200 81,692 102,905 127,504 173,329 180,175 -44.20%
-
NP to SH 69,027 69,999 81,584 106,322 130,477 174,763 178,249 -46.84%
-
Tax Rate 40.52% 40.05% 39.92% 37.06% 34.06% 32.38% 32.13% -
Total Cost 1,006,679 938,993 967,819 899,195 941,330 1,038,945 1,036,203 -1.90%
-
Net Worth 1,536,934 1,531,112 1,513,647 1,518,270 1,391,406 1,388,518 1,266,929 13.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 29,085 29,085 29,085 29,085 29,374 29,374 29,374 -0.65%
Div Payout % 42.14% 41.55% 35.65% 27.36% 22.51% 16.81% 16.48% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,536,934 1,531,112 1,513,647 1,518,270 1,391,406 1,388,518 1,266,929 13.73%
NOSH 586,548 586,548 586,548 585,691 529,051 529,969 422,309 24.45%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.94% 6.96% 7.78% 10.27% 11.93% 14.30% 14.81% -
ROE 4.49% 4.57% 5.39% 7.00% 9.38% 12.59% 14.07% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 185.80 173.35 180.28 172.27 202.03 228.74 288.03 -25.32%
EPS 11.86 12.02 14.01 18.28 24.66 32.98 42.21 -57.06%
DPS 5.00 5.00 5.00 5.00 5.55 5.54 7.00 -20.07%
NAPS 2.64 2.63 2.60 2.61 2.63 2.62 3.00 -8.16%
Adjusted Per Share Value based on latest NOSH - 585,691
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 187.09 174.55 181.52 173.32 184.87 209.68 210.38 -7.51%
EPS 11.94 12.11 14.11 18.39 22.57 30.23 30.83 -46.83%
DPS 5.03 5.03 5.03 5.03 5.08 5.08 5.08 -0.65%
NAPS 2.6583 2.6482 2.618 2.626 2.4066 2.4016 2.1913 13.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.26 1.40 1.44 1.63 2.19 2.36 3.06 -
P/RPS 0.68 0.81 0.80 0.95 1.08 1.03 1.06 -25.59%
P/EPS 10.63 11.64 10.28 8.92 8.88 7.16 7.25 29.03%
EY 9.41 8.59 9.73 11.21 11.26 13.97 13.79 -22.47%
DY 3.97 3.57 3.47 3.07 2.54 2.35 2.29 44.26%
P/NAPS 0.48 0.53 0.55 0.62 0.83 0.90 1.02 -39.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 30/05/18 28/02/18 28/11/17 25/08/17 30/05/17 -
Price 1.19 1.38 1.29 1.63 1.83 2.18 2.49 -
P/RPS 0.64 0.80 0.72 0.95 0.91 0.95 0.86 -17.86%
P/EPS 10.04 11.48 9.21 8.92 7.42 6.61 5.90 42.48%
EY 9.96 8.71 10.86 11.21 13.48 15.13 16.95 -29.82%
DY 4.20 3.62 3.87 3.07 3.03 2.54 2.81 30.69%
P/NAPS 0.45 0.52 0.50 0.62 0.70 0.83 0.83 -33.48%

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