[MKH] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 12.62%
YoY- 68.11%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,160,921 924,256 777,248 627,252 501,384 289,576 289,933 25.98%
PBT 304,129 130,572 161,433 145,616 81,728 36,797 32,296 45.26%
Tax -85,196 -34,557 -42,044 -35,490 -21,001 -8,600 -7,616 49.49%
NP 218,933 96,014 119,389 110,125 60,726 28,197 24,680 43.83%
-
NP to SH 206,218 82,558 105,452 105,600 62,817 28,034 23,842 43.22%
-
Tax Rate 28.01% 26.47% 26.04% 24.37% 25.70% 23.37% 23.58% -
Total Cost 941,988 828,241 657,858 517,126 440,657 261,378 265,253 23.49%
-
Net Worth 1,224,563 1,065,543 1,006,434 894,028 756,601 695,577 666,664 10.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 39,141 44,747 55,913 - - - - -
Div Payout % 18.98% 54.20% 53.02% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,224,563 1,065,543 1,006,434 894,028 756,601 695,577 666,664 10.65%
NOSH 419,370 419,505 419,347 341,232 291,000 264,477 240,672 9.68%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.86% 10.39% 15.36% 17.56% 12.11% 9.74% 8.51% -
ROE 16.84% 7.75% 10.48% 11.81% 8.30% 4.03% 3.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 276.82 220.32 185.35 183.82 172.30 109.49 120.47 14.85%
EPS 49.17 19.68 25.15 30.95 21.59 10.60 9.91 30.56%
DPS 9.33 10.67 13.33 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.54 2.40 2.62 2.60 2.63 2.77 0.88%
Adjusted Per Share Value based on latest NOSH - 341,267
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 197.92 157.58 132.51 106.94 85.48 49.37 49.43 25.98%
EPS 35.16 14.08 17.98 18.00 10.71 4.78 4.06 43.25%
DPS 6.67 7.63 9.53 0.00 0.00 0.00 0.00 -
NAPS 2.0877 1.8166 1.7159 1.5242 1.2899 1.1859 1.1366 10.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.55 2.13 3.88 2.53 2.01 1.46 0.98 -
P/RPS 0.92 0.97 2.09 1.38 1.17 1.33 0.81 2.14%
P/EPS 5.19 10.82 15.43 8.18 9.31 13.77 9.89 -10.18%
EY 19.28 9.24 6.48 12.23 10.74 7.26 10.11 11.34%
DY 3.66 5.01 3.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 1.62 0.97 0.77 0.56 0.35 16.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 30/08/10 -
Price 2.89 1.99 3.72 2.45 2.48 1.35 1.04 -
P/RPS 1.04 0.90 2.01 1.33 1.44 1.23 0.86 3.21%
P/EPS 5.88 10.11 14.79 7.92 11.49 12.74 10.50 -9.20%
EY 17.01 9.89 6.76 12.63 8.70 7.85 9.53 10.12%
DY 3.23 5.36 3.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 1.55 0.94 0.95 0.51 0.38 17.28%

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