[MKH] YoY Cumulative 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- 68.93%
YoY- 68.11%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 870,691 693,192 582,936 470,439 376,038 217,182 217,450 25.98%
PBT 228,097 97,929 121,075 109,212 61,296 27,598 24,222 45.26%
Tax -63,897 -25,918 -31,533 -26,618 -15,751 -6,450 -5,712 49.49%
NP 164,200 72,011 89,542 82,594 45,545 21,148 18,510 43.83%
-
NP to SH 154,664 61,919 79,089 79,200 47,113 21,026 17,882 43.22%
-
Tax Rate 28.01% 26.47% 26.04% 24.37% 25.70% 23.37% 23.58% -
Total Cost 706,491 621,181 493,394 387,845 330,493 196,034 198,940 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 29,355 33,560 41,934 - - - - -
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 12.63% 5.81% 7.86% 8.86% 6.23% 3.02% 2.68% -
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 207.62 165.24 139.01 137.86 129.22 82.12 90.35 14.85%
EPS 36.88 14.76 18.86 23.21 16.19 7.95 7.43 30.57%
DPS 7.00 8.00 10.00 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 148.44 118.18 99.38 80.20 64.11 37.03 37.07 25.98%
EPS 26.37 10.56 13.48 13.50 8.03 3.58 3.05 43.21%
DPS 5.00 5.72 7.15 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 1.23 1.29 2.79 1.84 1.56 1.78 1.08 2.18%
P/EPS 6.91 14.43 20.57 10.90 12.42 18.36 13.19 -10.20%
EY 14.46 6.93 4.86 9.17 8.05 5.45 7.58 11.35%
DY 2.75 3.76 2.58 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 1.39 1.20 2.68 1.78 1.92 1.64 1.15 3.20%
P/EPS 7.84 13.48 19.72 10.56 15.32 16.98 14.00 -9.20%
EY 12.76 7.42 5.07 9.47 6.53 5.89 7.14 10.15%
DY 2.42 4.02 2.69 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