[MKH] YoY Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -56.53%
YoY- 141.09%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 207,634 182,495 147,836 121,621 51,737 94,955 95,585 13.79%
PBT 46,634 25,000 45,256 21,663 8,476 18,587 15,068 20.70%
Tax -11,291 -6,489 -9,288 -5,521 -1,709 -4,957 -3,601 20.97%
NP 35,343 18,511 35,968 16,142 6,767 13,630 11,467 20.62%
-
NP to SH 30,129 16,783 34,208 16,527 6,855 13,301 11,481 17.43%
-
Tax Rate 24.21% 25.96% 20.52% 25.49% 20.16% 26.67% 23.90% -
Total Cost 172,291 163,984 111,868 105,479 44,970 81,325 84,118 12.68%
-
Net Worth 1,032,274 945,570 912,000 748,342 680,689 663,905 625,611 8.70%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 33,569 34,891 - - - - - -
Div Payout % 111.42% 207.90% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,032,274 945,570 912,000 748,342 680,689 663,905 625,611 8.70%
NOSH 419,623 348,918 320,000 264,432 240,526 228,932 229,161 10.60%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.02% 10.14% 24.33% 13.27% 13.08% 14.35% 12.00% -
ROE 2.92% 1.77% 3.75% 2.21% 1.01% 2.00% 1.84% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 49.48 52.30 46.20 45.99 21.51 41.48 41.71 2.88%
EPS 7.18 4.81 10.69 6.25 2.85 5.81 5.01 6.17%
DPS 8.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.71 2.85 2.83 2.83 2.90 2.73 -1.71%
Adjusted Per Share Value based on latest NOSH - 264,432
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.40 31.11 25.20 20.74 8.82 16.19 16.30 13.79%
EPS 5.14 2.86 5.83 2.82 1.17 2.27 1.96 17.42%
DPS 5.72 5.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7599 1.6121 1.5549 1.2758 1.1605 1.1319 1.0666 8.70%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.64 2.69 1.79 1.49 1.37 1.14 0.67 -
P/RPS 5.34 5.14 3.87 3.24 6.37 2.75 1.61 22.10%
P/EPS 36.77 55.93 16.74 23.84 48.07 19.62 13.37 18.35%
EY 2.72 1.79 5.97 4.19 2.08 5.10 7.48 -15.50%
DY 3.03 3.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.99 0.63 0.53 0.48 0.39 0.25 27.40%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/02/14 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 -
Price 2.81 3.90 1.87 1.81 1.50 1.08 0.70 -
P/RPS 5.68 7.46 4.05 3.94 6.97 2.60 1.68 22.49%
P/EPS 39.14 81.08 17.49 28.96 52.63 18.59 13.97 18.72%
EY 2.56 1.23 5.72 3.45 1.90 5.38 7.16 -15.74%
DY 2.85 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.44 0.66 0.64 0.53 0.37 0.26 27.92%

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