[MKH] YoY Cumulative Quarter Result on 30-Jun-2015 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 50.9%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 748,211 807,852 870,691 693,192 582,936 470,439 376,038 12.14%
PBT 100,087 176,346 228,097 97,929 121,075 109,212 61,296 8.51%
Tax -33,919 -52,874 -63,897 -25,918 -31,533 -26,618 -15,751 13.63%
NP 66,168 123,472 164,200 72,011 89,542 82,594 45,545 6.41%
-
NP to SH 63,862 124,340 154,664 61,919 79,089 79,200 47,113 5.19%
-
Tax Rate 33.89% 29.98% 28.01% 26.47% 26.04% 24.37% 25.70% -
Total Cost 682,043 684,380 706,491 621,181 493,394 387,845 330,493 12.82%
-
Net Worth 1,531,112 1,388,622 1,224,563 1,065,543 1,006,434 894,028 756,601 12.46%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 29,108 37,100 29,355 33,560 41,934 - - -
Div Payout % 45.58% 29.84% 18.98% 54.20% 53.02% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,531,112 1,388,622 1,224,563 1,065,543 1,006,434 894,028 756,601 12.46%
NOSH 586,548 530,008 419,370 419,505 419,347 341,232 291,000 12.38%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.84% 15.28% 18.86% 10.39% 15.36% 17.56% 12.11% -
ROE 4.17% 8.95% 12.63% 5.81% 7.86% 8.86% 6.23% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 128.52 152.42 207.62 165.24 139.01 137.86 129.22 -0.09%
EPS 10.97 23.46 36.88 14.76 18.86 23.21 16.19 -6.27%
DPS 5.00 7.00 7.00 8.00 10.00 0.00 0.00 -
NAPS 2.63 2.62 2.92 2.54 2.40 2.62 2.60 0.19%
Adjusted Per Share Value based on latest NOSH - 419,397
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 127.56 137.73 148.44 118.18 99.38 80.20 64.11 12.14%
EPS 10.89 21.20 26.37 10.56 13.48 13.50 8.03 5.20%
DPS 4.96 6.33 5.00 5.72 7.15 0.00 0.00 -
NAPS 2.6104 2.3674 2.0877 1.8166 1.7159 1.5242 1.2899 12.46%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.40 2.36 2.55 2.13 3.88 2.53 2.01 -
P/RPS 1.09 1.55 1.23 1.29 2.79 1.84 1.56 -5.79%
P/EPS 12.76 10.06 6.91 14.43 20.57 10.90 12.42 0.45%
EY 7.84 9.94 14.46 6.93 4.86 9.17 8.05 -0.43%
DY 3.57 2.97 2.75 3.76 2.58 0.00 0.00 -
P/NAPS 0.53 0.90 0.87 0.84 1.62 0.97 0.77 -6.03%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 25/08/17 25/08/16 26/08/15 27/08/14 28/08/13 29/08/12 -
Price 1.38 2.18 2.89 1.99 3.72 2.45 2.48 -
P/RPS 1.07 1.43 1.39 1.20 2.68 1.78 1.92 -9.28%
P/EPS 12.58 9.29 7.84 13.48 19.72 10.56 15.32 -3.22%
EY 7.95 10.76 12.76 7.42 5.07 9.47 6.53 3.33%
DY 3.62 3.21 2.42 4.02 2.69 0.00 0.00 -
P/NAPS 0.52 0.83 0.99 0.78 1.55 0.94 0.95 -9.55%

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