[MKH] YoY Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 5.81%
YoY- 3.75%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 741,284 570,140 474,148 252,302 315,880 350,586 299,546 16.29%
PBT 199,986 129,902 82,580 37,052 39,078 50,410 45,714 27.87%
Tax -50,784 -29,434 -19,770 -7,922 -9,840 -11,576 -10,846 29.32%
NP 149,202 100,468 62,810 29,130 29,238 38,834 34,868 27.40%
-
NP to SH 134,966 93,764 64,884 29,014 27,966 38,682 34,902 25.27%
-
Tax Rate 25.39% 22.66% 23.94% 21.38% 25.18% 22.96% 23.73% -
Total Cost 592,082 469,672 411,338 223,172 286,642 311,752 264,678 14.35%
-
Net Worth 1,190,383 859,844 814,687 688,288 664,252 634,769 574,223 12.91%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 83,829 - - - - - - -
Div Payout % 62.11% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,190,383 859,844 814,687 688,288 664,252 634,769 574,223 12.91%
NOSH 419,149 341,208 290,959 264,726 240,671 229,158 224,305 10.97%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 20.13% 17.62% 13.25% 11.55% 9.26% 11.08% 11.64% -
ROE 11.34% 10.90% 7.96% 4.22% 4.21% 6.09% 6.08% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 176.85 167.09 162.96 95.31 131.25 152.99 133.54 4.79%
EPS 32.20 27.48 22.30 10.96 11.62 16.88 15.56 12.88%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.52 2.80 2.60 2.76 2.77 2.56 1.74%
Adjusted Per Share Value based on latest NOSH - 264,775
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 128.21 98.61 82.01 43.64 54.63 60.64 51.81 16.29%
EPS 23.34 16.22 11.22 5.02 4.84 6.69 6.04 25.25%
DPS 14.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0589 1.4872 1.4091 1.1905 1.1489 1.0979 0.9932 12.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.85 2.02 1.74 1.54 1.10 0.68 1.13 -
P/RPS 2.74 1.21 1.07 1.62 0.84 0.44 0.85 21.52%
P/EPS 15.06 7.35 7.80 14.05 9.47 4.03 7.26 12.92%
EY 6.64 13.60 12.82 7.12 10.56 24.82 13.77 -11.44%
DY 4.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.80 0.62 0.59 0.40 0.25 0.44 25.37%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 29/05/13 29/05/12 30/05/11 26/05/10 26/05/09 29/05/08 -
Price 3.66 2.75 2.08 1.54 0.98 0.81 1.12 -
P/RPS 2.07 1.65 1.28 1.62 0.75 0.53 0.84 16.21%
P/EPS 11.37 10.01 9.33 14.05 8.43 4.80 7.20 7.90%
EY 8.80 9.99 10.72 7.12 11.86 20.84 13.89 -7.32%
DY 5.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.09 0.74 0.59 0.36 0.29 0.44 19.62%

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