[MKH] YoY Cumulative Quarter Result on 30-Jun-2018 [#3]

Stock

[MKH] MKH BERHAD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Jun-2018 [#3]

Profit Trend

QoQ- 54.76%

YoY- -48.64%

Quarter Report

MKHB - 3rd Quarter Results (30.6.2018).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	695,624	623,520	814,524	748,211	807,852	870,691	693,192	0.05%
YoY %	11.56%	-23.45%	8.86%	-7.38%	-7.22%	25.61%	-	-
Horiz. %	100.35%	89.95%	117.50%	107.94%	116.54%	125.61%	100.00%	-
PBT	129,588	104,059	120,618	100,087	176,346	228,097	97,929	4.77%
YoY %	24.53%	-13.73%	20.51%	-43.24%	-22.69%	132.92%	-	-
Horiz. %	132.33%	106.26%	123.17%	102.20%	180.08%	232.92%	100.00%	-
Tax	-43,970	-37,057	-36,112	-33,919	-52,874	-63,897	-25,918	9.20%
YoY %	-18.66%	-2.62%	-6.47%	35.85%	17.25%	-146.54%	-	-
Horiz. %	169.65%	142.98%	139.33%	130.87%	204.00%	246.54%	100.00%	-
NP	85,618	67,002	84,506	66,168	123,472	164,200	72,011	2.92%
YoY %	27.78%	-20.71%	27.71%	-46.41%	-24.80%	128.02%	-	-
Horiz. %	118.90%	93.04%	117.35%	91.89%	171.46%	228.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,211	49,191	72,558	63,862	124,340	154,664	61,919	1.62%
YoY %	38.67%	-32.20%	13.62%	-48.64%	-19.61%	149.78%	-	-
Horiz. %	110.16%	79.44%	117.18%	103.14%	200.81%	249.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.93%	35.61%	29.94%	33.89%	29.98%	28.01%	26.47%	-
YoY %	-4.72%	18.94%	-11.66%	13.04%	7.03%	5.82%	-	-
Horiz. %	128.18%	134.53%	113.11%	128.03%	113.26%	105.82%	100.00%	-
Total Cost	610,006	556,518	730,018	682,043	684,380	706,491	621,181	-0.30%
YoY %	9.61%	-23.77%	7.03%	-0.34%	-3.13%	13.73%	-	-
Horiz. %	98.20%	89.59%	117.52%	109.80%	110.17%	113.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,686,054	1,645,635	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	7.94%
YoY %	2.46%	1.65%	5.73%	10.26%	13.40%	14.92%	-	-
Horiz. %	158.23%	154.44%	151.93%	143.69%	130.32%	114.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	17,322	23,096	20,529	29,108	37,100	29,355	33,560	-10.42%
YoY %	-25.00%	12.50%	-29.47%	-21.54%	26.38%	-12.53%	-	-
Horiz. %	51.62%	68.82%	61.17%	86.73%	110.55%	87.47%	100.00%	-
Div Payout %	25.40%	46.95%	28.29%	45.58%	29.84%	18.98%	54.20%	-
YoY %	-45.90%	65.96%	-37.93%	52.75%	57.22%	-64.98%	-	-
Horiz. %	46.86%	86.62%	52.20%	84.10%	55.06%	35.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,686,054	1,645,635	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	7.94%
YoY %	2.46%	1.65%	5.73%	10.26%	13.40%	14.92%	-	-
Horiz. %	158.23%	154.44%	151.93%	143.69%	130.32%	114.92%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	530,008	419,370	419,505	5.73%
YoY %	0.00%	0.00%	0.00%	10.67%	26.38%	-0.03%	-	-
Horiz. %	139.82%	139.82%	139.82%	139.82%	126.34%	99.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.31%	10.75%	10.37%	8.84%	15.28%	18.86%	10.39%	-
YoY %	14.51%	3.66%	17.31%	-42.15%	-18.98%	81.52%	-	-
Horiz. %	118.48%	103.46%	99.81%	85.08%	147.06%	181.52%	100.00%	-
ROE	4.05%	2.99%	4.48%	4.17%	8.95%	12.63%	5.81%	-
YoY %	35.45%	-33.26%	7.43%	-53.41%	-29.14%	117.38%	-	-
Horiz. %	69.71%	51.46%	77.11%	71.77%	154.04%	217.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	120.47	107.98	138.87	128.52	152.42	207.62	165.24	-5.12%
YoY %	11.57%	-22.24%	8.05%	-15.68%	-26.59%	25.65%	-	-
Horiz. %	72.91%	65.35%	84.04%	77.78%	92.24%	125.65%	100.00%	-
EPS	11.81	8.52	12.37	10.97	23.46	36.88	14.76	-3.64%
YoY %	38.62%	-31.12%	12.76%	-53.24%	-36.39%	149.86%	-	-
Horiz. %	80.01%	57.72%	83.81%	74.32%	158.94%	249.86%	100.00%	-
DPS	3.00	4.00	3.50	5.00	7.00	7.00	8.00	-15.06%
YoY %	-25.00%	14.29%	-30.00%	-28.57%	0.00%	-12.50%	-	-
Horiz. %	37.50%	50.00%	43.75%	62.50%	87.50%	87.50%	100.00%	-
NAPS	2.92	2.85	2.76	2.63	2.62	2.92	2.54	2.34%
YoY %	2.46%	3.26%	4.94%	0.38%	-10.27%	14.96%	-	-
Horiz. %	114.96%	112.20%	108.66%	103.54%	103.15%	114.96%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	120.32	107.84	140.88	129.41	139.73	150.59	119.89	0.05%
YoY %	11.57%	-23.45%	8.86%	-7.39%	-7.21%	25.61%	-	-
Horiz. %	100.36%	89.95%	117.51%	107.94%	116.55%	125.61%	100.00%	-
EPS	11.80	8.51	12.55	11.05	21.51	26.75	10.71	1.62%
YoY %	38.66%	-32.19%	13.57%	-48.63%	-19.59%	149.77%	-	-
Horiz. %	110.18%	79.46%	117.18%	103.17%	200.84%	249.77%	100.00%	-
DPS	3.00	3.99	3.55	5.03	6.42	5.08	5.80	-10.39%
YoY %	-24.81%	12.39%	-29.42%	-21.65%	26.38%	-12.41%	-	-
Horiz. %	51.72%	68.79%	61.21%	86.72%	110.69%	87.59%	100.00%	-
NAPS	2.9162	2.8463	2.80	2.6482	2.4018	2.118	1.843	7.94%
YoY %	2.46%	1.65%	5.73%	10.26%	13.40%	14.92%	-	-
Horiz. %	158.23%	154.44%	151.93%	143.69%	130.32%	114.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.29	1.12	1.24	1.40	2.36	2.55	2.13	-
P/RPS	1.07	1.04	0.89	1.09	1.55	1.23	1.29	-3.06%
YoY %	2.88%	16.85%	-18.35%	-29.68%	26.02%	-4.65%	-	-
Horiz. %	82.95%	80.62%	68.99%	84.50%	120.16%	95.35%	100.00%	-
P/EPS	10.92	13.15	10.02	12.76	10.06	6.91	14.43	-4.53%
YoY %	-16.96%	31.24%	-21.47%	26.84%	45.59%	-52.11%	-	-
Horiz. %	75.68%	91.13%	69.44%	88.43%	69.72%	47.89%	100.00%	-
EY	9.16	7.61	9.98	7.84	9.94	14.46	6.93	4.75%
YoY %	20.37%	-23.75%	27.30%	-21.13%	-31.26%	108.66%	-	-
Horiz. %	132.18%	109.81%	144.01%	113.13%	143.43%	208.66%	100.00%	-
DY	2.33	3.57	2.82	3.57	2.97	2.75	3.76	-7.65%
YoY %	-34.73%	26.60%	-21.01%	20.20%	8.00%	-26.86%	-	-
Horiz. %	61.97%	94.95%	75.00%	94.95%	78.99%	73.14%	100.00%	-
P/NAPS	0.44	0.39	0.45	0.53	0.90	0.87	0.84	-10.20%
YoY %	12.82%	-13.33%	-15.09%	-41.11%	3.45%	3.57%	-	-
Horiz. %	52.38%	46.43%	53.57%	63.10%	107.14%	103.57%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	26/08/20	23/08/19	29/08/18	25/08/17	25/08/16	26/08/15	-
Price	1.35	1.22	1.14	1.38	2.18	2.89	1.99	-
P/RPS	1.12	1.13	0.82	1.07	1.43	1.39	1.20	-1.14%
YoY %	-0.88%	37.80%	-23.36%	-25.17%	2.88%	15.83%	-	-
Horiz. %	93.33%	94.17%	68.33%	89.17%	119.17%	115.83%	100.00%	-
P/EPS	11.43	14.32	9.22	12.58	9.29	7.84	13.48	-2.70%
YoY %	-20.18%	55.31%	-26.71%	35.41%	18.49%	-41.84%	-	-
Horiz. %	84.79%	106.23%	68.40%	93.32%	68.92%	58.16%	100.00%	-
EY	8.75	6.98	10.85	7.95	10.76	12.76	7.42	2.78%
YoY %	25.36%	-35.67%	36.48%	-26.12%	-15.67%	71.97%	-	-
Horiz. %	117.92%	94.07%	146.23%	107.14%	145.01%	171.97%	100.00%	-
DY	2.22	3.28	3.07	3.62	3.21	2.42	4.02	-9.41%
YoY %	-32.32%	6.84%	-15.19%	12.77%	32.64%	-39.80%	-	-
Horiz. %	55.22%	81.59%	76.37%	90.05%	79.85%	60.20%	100.00%	-
P/NAPS	0.46	0.43	0.41	0.52	0.83	0.99	0.78	-8.41%
YoY %	6.98%	4.88%	-21.15%	-37.35%	-16.16%	26.92%	-	-
Horiz. %	58.97%	55.13%	52.56%	66.67%	106.41%	126.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos