[MKH] YoY Annualized Quarter Result on 30-Sep-2014 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -0.73%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,068,834 1,265,873 1,041,898 806,522 688,219 555,924 342,016 20.89%
PBT 193,353 304,669 137,314 162,560 134,453 100,087 47,190 26.47%
Tax -65,849 -90,491 -40,684 -42,938 -27,306 -24,633 -9,502 38.03%
NP 127,504 214,178 96,630 119,622 107,147 75,454 37,688 22.50%
-
NP to SH 130,477 205,041 86,961 104,684 103,969 77,409 38,015 22.79%
-
Tax Rate 34.06% 29.70% 29.63% 26.41% 20.31% 24.61% 20.14% -
Total Cost 941,330 1,051,695 945,268 686,900 581,072 480,470 304,328 20.68%
-
Net Worth 1,394,370 1,061,084 1,103,245 1,035,497 711,693 724,820 666,670 13.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 37,112 29,358 33,558 41,922 - 14,554 13,227 18.74%
Div Payout % 28.44% 14.32% 38.59% 40.05% - 18.80% 34.80% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,394,370 1,061,084 1,103,245 1,035,497 711,693 724,820 666,670 13.07%
NOSH 530,178 419,400 419,484 419,229 313,521 291,092 264,551 12.27%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.93% 16.92% 9.27% 14.83% 15.57% 13.57% 11.02% -
ROE 9.36% 19.32% 7.88% 10.11% 14.61% 10.68% 5.70% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 201.60 301.83 248.38 192.38 219.51 190.98 129.28 7.67%
EPS 24.61 40.01 20.73 24.97 25.24 26.12 13.06 11.12%
DPS 7.00 7.00 8.00 10.00 0.00 5.00 5.00 5.76%
NAPS 2.63 2.53 2.63 2.47 2.27 2.49 2.52 0.71%
Adjusted Per Share Value based on latest NOSH - 419,584
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 184.87 218.95 180.21 139.50 119.03 96.15 59.16 20.89%
EPS 22.57 35.46 15.04 18.11 17.98 13.39 6.58 22.78%
DPS 6.42 5.08 5.80 7.25 0.00 2.52 2.29 18.72%
NAPS 2.4117 1.8353 1.9082 1.791 1.2309 1.2537 1.1531 13.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.19 2.93 2.27 3.70 2.63 2.23 1.22 -
P/RPS 1.09 0.97 0.91 1.92 1.20 1.17 0.94 2.49%
P/EPS 8.90 5.99 10.95 14.82 7.93 8.39 8.49 0.78%
EY 11.24 16.69 9.13 6.75 12.61 11.92 11.78 -0.77%
DY 3.20 2.39 3.52 2.70 0.00 2.24 4.10 -4.04%
P/NAPS 0.83 1.16 0.86 1.50 1.16 0.90 0.48 9.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 25/11/16 27/11/15 28/11/14 28/11/13 27/11/12 29/11/11 -
Price 1.83 2.82 2.23 3.10 2.65 2.23 1.37 -
P/RPS 0.91 0.93 0.90 1.61 1.21 1.17 1.06 -2.50%
P/EPS 7.44 5.77 10.76 12.41 7.99 8.39 9.53 -4.03%
EY 13.45 17.34 9.30 8.06 12.51 11.92 10.49 4.22%
DY 3.83 2.48 3.59 3.23 0.00 2.24 3.65 0.80%
P/NAPS 0.70 1.11 0.85 1.26 1.17 0.90 0.54 4.41%

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