[MKH] YoY Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 64.3%
YoY- 103.63%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,041,898 806,522 688,219 555,924 342,016 289,217 370,159 18.81%
PBT 137,314 162,560 134,453 100,087 47,190 41,883 57,743 15.52%
Tax -40,684 -42,938 -27,306 -24,633 -9,502 -10,948 -15,013 18.06%
NP 96,630 119,622 107,147 75,454 37,688 30,935 42,730 14.56%
-
NP to SH 86,961 104,684 103,969 77,409 38,015 30,578 41,655 13.04%
-
Tax Rate 29.63% 26.41% 20.31% 24.61% 20.14% 26.14% 26.00% -
Total Cost 945,268 686,900 581,072 480,470 304,328 258,282 327,429 19.31%
-
Net Worth 1,103,245 1,035,497 711,693 724,820 666,670 610,992 620,811 10.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 33,558 41,922 - 14,554 13,227 12,027 11,454 19.61%
Div Payout % 38.59% 40.05% - 18.80% 34.80% 39.33% 27.50% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,103,245 1,035,497 711,693 724,820 666,670 610,992 620,811 10.05%
NOSH 419,484 419,229 313,521 291,092 264,551 240,548 229,081 10.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.27% 14.83% 15.57% 13.57% 11.02% 10.70% 11.54% -
ROE 7.88% 10.11% 14.61% 10.68% 5.70% 5.00% 6.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 248.38 192.38 219.51 190.98 129.28 120.23 161.58 7.42%
EPS 20.73 24.97 25.24 26.12 13.06 11.56 17.32 3.03%
DPS 8.00 10.00 0.00 5.00 5.00 5.00 5.00 8.14%
NAPS 2.63 2.47 2.27 2.49 2.52 2.54 2.71 -0.49%
Adjusted Per Share Value based on latest NOSH - 290,939
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 180.21 139.50 119.03 96.15 59.16 50.02 64.02 18.81%
EPS 15.04 18.11 17.98 13.39 6.58 5.29 7.20 13.05%
DPS 5.80 7.25 0.00 2.52 2.29 2.08 1.98 19.60%
NAPS 1.9082 1.791 1.2309 1.2537 1.1531 1.0568 1.0738 10.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.27 3.70 2.63 2.23 1.22 1.04 1.03 -
P/RPS 0.91 1.92 1.20 1.17 0.94 0.86 0.64 6.03%
P/EPS 10.95 14.82 7.93 8.39 8.49 8.18 5.66 11.62%
EY 9.13 6.75 12.61 11.92 11.78 12.22 17.65 -10.39%
DY 3.52 2.70 0.00 2.24 4.10 4.81 4.85 -5.19%
P/NAPS 0.86 1.50 1.16 0.90 0.48 0.41 0.38 14.57%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 28/11/13 27/11/12 29/11/11 29/11/10 25/11/09 -
Price 2.23 3.10 2.65 2.23 1.37 1.12 1.18 -
P/RPS 0.90 1.61 1.21 1.17 1.06 0.93 0.73 3.54%
P/EPS 10.76 12.41 7.99 8.39 9.53 8.81 6.49 8.78%
EY 9.30 8.06 12.51 11.92 10.49 11.35 15.41 -8.06%
DY 3.59 3.23 0.00 2.24 3.65 4.46 4.24 -2.73%
P/NAPS 0.85 1.26 1.17 0.90 0.54 0.44 0.44 11.59%

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