[MKH] YoY Annualized Quarter 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- -31.48%
YoY- 44.51%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,177,192 874,708 741,284 570,140 474,148 252,302 315,880 24.48%
PBT 330,918 135,276 199,986 129,902 82,580 37,052 39,078 42.72%
Tax -82,680 -33,646 -50,784 -29,434 -19,770 -7,922 -9,840 42.53%
NP 248,238 101,630 149,202 100,468 62,810 29,130 29,238 42.78%
-
NP to SH 233,898 82,066 134,966 93,764 64,884 29,014 27,966 42.42%
-
Tax Rate 24.99% 24.87% 25.39% 22.66% 23.94% 21.38% 25.18% -
Total Cost 928,954 773,078 592,082 469,672 411,338 223,172 286,642 21.62%
-
Net Worth 1,187,107 1,044,705 1,190,383 859,844 814,687 688,288 664,252 10.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 58,726 67,129 83,829 - - - - -
Div Payout % 25.11% 81.80% 62.11% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,187,107 1,044,705 1,190,383 859,844 814,687 688,288 664,252 10.15%
NOSH 419,472 419,560 419,149 341,208 290,959 264,726 240,671 9.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.09% 11.62% 20.13% 17.62% 13.25% 11.55% 9.26% -
ROE 19.70% 7.86% 11.34% 10.90% 7.96% 4.22% 4.21% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 280.64 208.48 176.85 167.09 162.96 95.31 131.25 13.49%
EPS 55.76 19.56 32.20 27.48 22.30 10.96 11.62 29.84%
DPS 14.00 16.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.49 2.84 2.52 2.80 2.60 2.76 0.41%
Adjusted Per Share Value based on latest NOSH - 341,617
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 203.61 151.29 128.21 98.61 82.01 43.64 54.63 24.49%
EPS 40.46 14.19 23.34 16.22 11.22 5.02 4.84 42.41%
DPS 10.16 11.61 14.50 0.00 0.00 0.00 0.00 -
NAPS 2.0532 1.8069 2.0589 1.4872 1.4091 1.1905 1.1489 10.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.55 2.75 4.85 2.02 1.74 1.54 1.10 -
P/RPS 0.91 1.32 2.74 1.21 1.07 1.62 0.84 1.34%
P/EPS 4.57 14.06 15.06 7.35 7.80 14.05 9.47 -11.42%
EY 21.87 7.11 6.64 13.60 12.82 7.12 10.56 12.88%
DY 5.49 5.82 4.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.71 0.80 0.62 0.59 0.40 14.45%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 27/05/14 29/05/13 29/05/12 30/05/11 26/05/10 -
Price 2.40 2.40 3.66 2.75 2.08 1.54 0.98 -
P/RPS 0.86 1.15 2.07 1.65 1.28 1.62 0.75 2.30%
P/EPS 4.30 12.27 11.37 10.01 9.33 14.05 8.43 -10.60%
EY 23.23 8.15 8.80 9.99 10.72 7.12 11.86 11.84%
DY 5.83 6.67 5.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 1.29 1.09 0.74 0.59 0.36 15.37%

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