[MKH] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 76.76%
YoY- 106.98%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,065,460 830,536 729,980 591,344 486,484 206,948 379,820 18.74%
PBT 361,048 186,536 100,000 181,024 86,652 33,904 74,348 30.11%
Tax -92,964 -45,164 -25,956 -37,152 -22,084 -6,836 -19,828 29.35%
NP 268,084 141,372 74,044 143,872 64,568 27,068 54,520 30.38%
-
NP to SH 246,280 120,516 67,132 136,832 66,108 27,420 53,204 29.08%
-
Tax Rate 25.75% 24.21% 25.96% 20.52% 25.49% 20.16% 26.67% -
Total Cost 797,376 689,164 655,936 447,472 421,916 179,880 325,300 16.10%
-
Net Worth 1,136,612 1,032,274 945,570 912,000 748,342 680,689 663,905 9.37%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 117,435 134,279 139,567 - - - - -
Div Payout % 47.68% 111.42% 207.90% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,136,612 1,032,274 945,570 912,000 748,342 680,689 663,905 9.37%
NOSH 419,414 419,623 348,918 320,000 264,432 240,526 228,932 10.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.16% 17.02% 10.14% 24.33% 13.27% 13.08% 14.35% -
ROE 21.67% 11.67% 7.10% 15.00% 8.83% 4.03% 8.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 254.04 197.92 209.21 184.80 183.97 86.04 165.91 7.35%
EPS 58.72 28.72 19.24 42.76 25.00 11.40 23.24 16.69%
DPS 28.00 32.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.46 2.71 2.85 2.83 2.83 2.90 -1.12%
Adjusted Per Share Value based on latest NOSH - 320,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 181.65 141.60 124.45 100.82 82.94 35.28 64.76 18.74%
EPS 41.99 20.55 11.45 23.33 11.27 4.67 9.07 29.08%
DPS 20.02 22.89 23.79 0.00 0.00 0.00 0.00 -
NAPS 1.9378 1.7599 1.6121 1.5549 1.2758 1.1605 1.1319 9.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.40 2.64 2.69 1.79 1.49 1.37 1.14 -
P/RPS 0.94 1.33 1.29 0.97 0.81 1.59 0.69 5.28%
P/EPS 4.09 9.19 13.98 4.19 5.96 12.02 4.91 -2.99%
EY 24.47 10.88 7.15 23.89 16.78 8.32 20.39 3.08%
DY 11.67 12.12 14.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.07 0.99 0.63 0.53 0.48 0.39 14.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 13/02/15 27/02/14 26/02/13 28/02/12 28/02/11 25/02/10 -
Price 2.25 2.81 3.90 1.87 1.81 1.50 1.08 -
P/RPS 0.89 1.42 1.86 1.01 0.98 1.74 0.65 5.37%
P/EPS 3.83 9.78 20.27 4.37 7.24 13.16 4.65 -3.18%
EY 26.10 10.22 4.93 22.87 13.81 7.60 21.52 3.26%
DY 12.44 11.39 10.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.14 1.44 0.66 0.64 0.53 0.37 14.40%

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