[MKH] YoY Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -71.22%
YoY- 79.52%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 194,291 261,025 266,365 207,634 182,495 147,836 121,621 8.11%
PBT 27,401 57,246 90,262 46,634 25,000 45,256 21,663 3.99%
Tax -10,524 -15,770 -23,241 -11,291 -6,489 -9,288 -5,521 11.34%
NP 16,877 41,476 67,021 35,343 18,511 35,968 16,142 0.74%
-
NP to SH 16,634 40,789 61,570 30,129 16,783 34,208 16,527 0.10%
-
Tax Rate 38.41% 27.55% 25.75% 24.21% 25.96% 20.52% 25.49% -
Total Cost 177,414 219,549 199,344 172,291 163,984 111,868 105,479 9.04%
-
Net Worth 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 748,342 12.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 29,085 29,374 29,358 33,569 34,891 - - -
Div Payout % 174.86% 72.02% 47.68% 111.42% 207.90% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 748,342 12.50%
NOSH 585,691 419,639 419,414 419,623 348,918 320,000 264,432 14.15%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.69% 15.89% 25.16% 17.02% 10.14% 24.33% 13.27% -
ROE 1.10% 3.17% 5.42% 2.92% 1.77% 3.75% 2.21% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.40 62.20 63.51 49.48 52.30 46.20 45.99 -5.18%
EPS 2.86 9.72 14.68 7.18 4.81 10.69 6.25 -12.20%
DPS 5.00 7.00 7.00 8.00 10.00 0.00 0.00 -
NAPS 2.61 3.07 2.71 2.46 2.71 2.85 2.83 -1.33%
Adjusted Per Share Value based on latest NOSH - 419,623
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.60 45.15 46.07 35.91 31.56 25.57 21.04 8.10%
EPS 2.88 7.05 10.65 5.21 2.90 5.92 2.86 0.11%
DPS 5.03 5.08 5.08 5.81 6.03 0.00 0.00 -
NAPS 2.626 2.2282 1.9659 1.7854 1.6355 1.5774 1.2943 12.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.63 2.84 2.40 2.64 2.69 1.79 1.49 -
P/RPS 4.88 4.57 3.78 5.34 5.14 3.87 3.24 7.05%
P/EPS 57.00 29.22 16.35 36.77 55.93 16.74 23.84 15.62%
EY 1.75 3.42 6.12 2.72 1.79 5.97 4.19 -13.53%
DY 3.07 2.46 2.92 3.03 3.72 0.00 0.00 -
P/NAPS 0.62 0.93 0.89 1.07 0.99 0.63 0.53 2.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 28/02/12 -
Price 1.63 3.09 2.25 2.81 3.90 1.87 1.81 -
P/RPS 4.88 4.97 3.54 5.68 7.46 4.05 3.94 3.62%
P/EPS 57.00 31.79 15.33 39.14 81.08 17.49 28.96 11.93%
EY 1.75 3.15 6.52 2.56 1.23 5.72 3.45 -10.68%
DY 3.07 2.27 3.11 2.85 2.56 0.00 0.00 -
P/NAPS 0.62 1.01 0.83 1.14 1.44 0.66 0.64 -0.52%

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