[MKH] YoY Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 302.09%
YoY- 43.94%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 539,101 588,596 437,354 370,642 285,070 237,074 126,151 27.36%
PBT 126,251 165,459 67,638 99,993 64,951 41,290 18,526 37.65%
Tax -36,135 -41,340 -16,823 -25,392 -14,717 -9,885 -3,961 44.50%
NP 90,116 124,119 50,815 74,601 50,234 31,405 14,565 35.45%
-
NP to SH 90,157 116,949 41,033 67,483 46,882 32,442 14,507 35.55%
-
Tax Rate 28.62% 24.99% 24.87% 25.39% 22.66% 23.94% 21.38% -
Total Cost 448,985 464,477 386,539 296,041 234,836 205,669 111,586 26.08%
-
Net Worth 1,339,258 1,187,107 1,044,705 1,190,383 859,844 814,687 688,288 11.72%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 29,573 29,363 33,564 41,914 - - - -
Div Payout % 32.80% 25.11% 81.80% 62.11% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,339,258 1,187,107 1,044,705 1,190,383 859,844 814,687 688,288 11.72%
NOSH 422,478 419,472 419,560 419,149 341,208 290,959 264,726 8.09%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.72% 21.09% 11.62% 20.13% 17.62% 13.25% 11.55% -
ROE 6.73% 9.85% 3.93% 5.67% 5.45% 3.98% 2.11% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 127.60 140.32 104.24 88.43 83.55 81.48 47.65 17.82%
EPS 21.34 27.88 9.78 16.10 13.74 11.15 5.48 25.40%
DPS 7.00 7.00 8.00 10.00 0.00 0.00 0.00 -
NAPS 3.17 2.83 2.49 2.84 2.52 2.80 2.60 3.35%
Adjusted Per Share Value based on latest NOSH - 419,008
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 93.24 101.80 75.64 64.11 49.31 41.00 21.82 27.35%
EPS 15.59 20.23 7.10 11.67 8.11 5.61 2.51 35.54%
DPS 5.12 5.08 5.81 7.25 0.00 0.00 0.00 -
NAPS 2.3164 2.0532 1.8069 2.0589 1.4872 1.4091 1.1905 11.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.06 2.55 2.75 4.85 2.02 1.74 1.54 -
P/RPS 2.40 1.82 2.64 5.48 2.42 2.14 3.23 -4.82%
P/EPS 14.34 9.15 28.12 30.12 14.70 15.61 28.10 -10.59%
EY 6.97 10.93 3.56 3.32 6.80 6.41 3.56 11.83%
DY 2.29 2.75 2.91 2.06 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 1.10 1.71 0.80 0.62 0.59 8.63%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 28/05/15 27/05/14 29/05/13 29/05/12 30/05/11 -
Price 2.49 2.40 2.40 3.66 2.75 2.08 1.54 -
P/RPS 1.95 1.71 2.30 4.14 3.29 2.55 3.23 -8.05%
P/EPS 11.67 8.61 24.54 22.73 20.01 18.65 28.10 -13.61%
EY 8.57 11.62 4.07 4.40 5.00 5.36 3.56 15.75%
DY 2.81 2.92 3.33 2.73 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.96 1.29 1.09 0.74 0.59 4.98%

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