[MKH] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -3.41%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 722,878 688,219 650,325 603,920 582,139 555,924 500,872 27.62%
PBT 114,197 134,453 148,003 123,748 123,680 100,087 80,888 25.76%
Tax -24,507 -27,306 -35,500 -29,465 -28,400 -24,633 -18,803 19.26%
NP 89,690 107,147 112,503 94,283 95,280 75,454 62,085 27.70%
-
NP to SH 86,544 103,969 109,496 91,849 95,090 77,409 64,102 22.08%
-
Tax Rate 21.46% 20.31% 23.99% 23.81% 22.96% 24.61% 23.25% -
Total Cost 633,188 581,072 537,822 509,637 486,859 480,470 438,787 27.61%
-
Net Worth 697,837 626,926 682,534 683,234 640,000 581,879 582,182 12.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 34,891 - 14,546 14,546 14,546 14,546 13,232 90.52%
Div Payout % 40.32% - 13.29% 15.84% 15.30% 18.79% 20.64% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 697,837 626,926 682,534 683,234 640,000 581,879 582,182 12.80%
NOSH 348,918 313,463 341,267 341,617 320,000 290,939 291,091 12.80%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.41% 15.57% 17.30% 15.61% 16.37% 13.57% 12.40% -
ROE 12.40% 16.58% 16.04% 13.44% 14.86% 13.30% 11.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 207.18 219.55 190.56 176.78 181.92 191.08 172.07 13.13%
EPS 24.80 33.17 32.09 26.89 29.72 26.61 22.02 8.22%
DPS 10.00 0.00 4.26 4.26 4.55 5.00 4.55 68.79%
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 - 341,617
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 125.03 119.03 112.48 104.45 100.69 96.15 86.63 27.62%
EPS 14.97 17.98 18.94 15.89 16.45 13.39 11.09 22.07%
DPS 6.03 0.00 2.52 2.52 2.52 2.52 2.29 90.35%
NAPS 1.207 1.0843 1.1805 1.1817 1.1069 1.0064 1.0069 12.80%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.69 2.63 2.53 2.02 1.79 2.23 2.01 -
P/RPS 1.30 1.20 1.33 1.14 0.98 1.17 1.17 7.25%
P/EPS 10.85 7.93 7.89 7.51 6.02 8.38 9.13 12.15%
EY 9.22 12.61 12.68 13.31 16.60 11.93 10.96 -10.85%
DY 3.72 0.00 1.68 2.11 2.54 2.24 2.26 39.28%
P/NAPS 1.35 1.32 1.27 1.01 0.90 1.12 1.01 21.27%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 -
Price 3.90 2.65 2.45 2.75 1.87 2.23 2.48 -
P/RPS 1.88 1.21 1.29 1.56 1.03 1.17 1.44 19.39%
P/EPS 15.72 7.99 7.64 10.23 6.29 8.38 11.26 24.83%
EY 6.36 12.52 13.10 9.78 15.89 11.93 8.88 -19.90%
DY 2.56 0.00 1.74 1.55 2.43 2.24 1.83 25.00%
P/NAPS 1.95 1.33 1.23 1.38 0.94 1.12 1.24 35.11%

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