[MKH] YoY Cumulative Quarter Result on 31-Mar-2017 [#2]

Stock

[MKH] MKH BERHAD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Mar-2017 [#2]

Profit Trend

QoQ- 121.03%

YoY- -22.91%

Quarter Report

MKHB - 2nd Quarter Results (31.03.2017).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Cumulative Result
Revenue	485,768	547,752	519,778	539,101	588,596	437,354	370,642	4.60%
YoY %	-11.32%	5.38%	-3.58%	-8.41%	34.58%	18.00%	-	-
Horiz. %	131.06%	147.78%	140.24%	145.45%	158.80%	118.00%	100.00%	-
PBT	52,504	75,511	68,876	126,251	165,459	67,638	99,993	-10.17%
YoY %	-30.47%	9.63%	-45.45%	-23.70%	144.62%	-32.36%	-	-
Horiz. %	52.51%	75.52%	68.88%	126.26%	165.47%	67.64%	100.00%	-
Tax	-18,593	-22,011	-24,572	-36,135	-41,340	-16,823	-25,392	-5.05%
YoY %	15.53%	10.42%	32.00%	12.59%	-145.74%	33.75%	-	-
Horiz. %	73.22%	86.68%	96.77%	142.31%	162.81%	66.25%	100.00%	-
NP	33,911	53,500	44,304	90,116	124,119	50,815	74,601	-12.30%
YoY %	-36.61%	20.76%	-50.84%	-27.40%	144.26%	-31.88%	-	-
Horiz. %	45.46%	71.71%	59.39%	120.80%	166.38%	68.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,923	48,409	41,264	90,157	116,949	41,033	67,483	-20.57%
YoY %	-65.04%	17.32%	-54.23%	-22.91%	185.01%	-39.20%	-	-
Horiz. %	25.08%	71.74%	61.15%	133.60%	173.30%	60.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.41%	29.15%	35.68%	28.62%	24.99%	24.87%	25.39%	-
YoY %	21.48%	-18.30%	24.67%	14.53%	0.48%	-2.05%	-	-
Horiz. %	139.46%	114.81%	140.53%	112.72%	98.42%	97.95%	100.00%	-
Total Cost	451,857	494,252	475,474	448,985	464,477	386,539	296,041	7.29%
YoY %	-8.58%	3.95%	5.90%	-3.34%	20.16%	30.57%	-	-
Horiz. %	152.63%	166.95%	160.61%	151.66%	156.90%	130.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,599,442	1,595,411	1,513,647	1,339,258	1,187,107	1,044,705	1,190,383	5.04%
YoY %	0.25%	5.40%	13.02%	12.82%	13.63%	-12.24%	-	-
Horiz. %	134.36%	134.03%	127.16%	112.51%	99.72%	87.76%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	23,096	20,529	29,108	29,573	29,363	33,564	41,914	-9.44%
YoY %	12.50%	-29.47%	-1.57%	0.72%	-12.52%	-19.92%	-	-
Horiz. %	55.10%	48.98%	69.45%	70.56%	70.06%	80.08%	100.00%	-
Div Payout %	136.48%	42.41%	70.54%	32.80%	25.11%	81.80%	62.11%	-
YoY %	221.81%	-39.88%	115.06%	30.63%	-69.30%	31.70%	-	-
Horiz. %	219.74%	68.28%	113.57%	52.81%	40.43%	131.70%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	1,599,442	1,595,411	1,513,647	1,339,258	1,187,107	1,044,705	1,190,383	5.04%
YoY %	0.25%	5.40%	13.02%	12.82%	13.63%	-12.24%	-	-
Horiz. %	134.36%	134.03%	127.16%	112.51%	99.72%	87.76%	100.00%	-
NOSH	586,548	586,548	586,548	422,478	419,472	419,560	419,149	5.75%
YoY %	0.00%	0.00%	38.84%	0.72%	-0.02%	0.10%	-	-
Horiz. %	139.94%	139.94%	139.94%	100.79%	100.08%	100.10%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	6.98%	9.77%	8.52%	16.72%	21.09%	11.62%	20.13%	-
YoY %	-28.56%	14.67%	-49.04%	-20.72%	81.50%	-42.28%	-	-
Horiz. %	34.67%	48.53%	42.32%	83.06%	104.77%	57.72%	100.00%	-
ROE	1.06%	3.03%	2.73%	6.73%	9.85%	3.93%	5.67%	-
YoY %	-65.02%	10.99%	-59.44%	-31.68%	150.64%	-30.69%	-	-
Horiz. %	18.69%	53.44%	48.15%	118.69%	173.72%	69.31%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	84.13	93.39	89.28	127.60	140.32	104.24	88.43	-0.82%
YoY %	-9.92%	4.60%	-30.03%	-9.06%	34.61%	17.88%	-	-
Horiz. %	95.14%	105.61%	100.96%	144.29%	158.68%	117.88%	100.00%	-
EPS	2.93	8.25	7.09	21.34	27.88	9.78	16.10	-24.70%
YoY %	-64.48%	16.36%	-66.78%	-23.46%	185.07%	-39.25%	-	-
Horiz. %	18.20%	51.24%	44.04%	132.55%	173.17%	60.75%	100.00%	-
DPS	4.00	3.50	5.00	7.00	7.00	8.00	10.00	-14.15%
YoY %	14.29%	-30.00%	-28.57%	0.00%	-12.50%	-20.00%	-	-
Horiz. %	40.00%	35.00%	50.00%	70.00%	70.00%	80.00%	100.00%	-
NAPS	2.77	2.72	2.60	3.17	2.83	2.49	2.84	-0.41%
YoY %	1.84%	4.62%	-17.98%	12.01%	13.65%	-12.32%	-	-
Horiz. %	97.54%	95.77%	91.55%	111.62%	99.65%	87.68%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 422,309
RPS	84.02	94.74	89.90	93.24	101.80	75.64	64.11	4.60%
YoY %	-11.32%	5.38%	-3.58%	-8.41%	34.58%	17.98%	-	-
Horiz. %	131.06%	147.78%	140.23%	145.44%	158.79%	117.98%	100.00%	-
EPS	2.93	8.37	7.14	15.59	20.23	7.10	11.67	-20.55%
YoY %	-64.99%	17.23%	-54.20%	-22.94%	184.93%	-39.16%	-	-
Horiz. %	25.11%	71.72%	61.18%	133.59%	173.35%	60.84%	100.00%	-
DPS	3.99	3.55	5.03	5.12	5.08	5.81	7.25	-9.46%
YoY %	12.39%	-29.42%	-1.76%	0.79%	-12.56%	-19.86%	-	-
Horiz. %	55.03%	48.97%	69.38%	70.62%	70.07%	80.14%	100.00%	-
NAPS	2.7664	2.7594	2.618	2.3164	2.0532	1.8069	2.0589	5.04%
YoY %	0.25%	5.40%	13.02%	12.82%	13.63%	-12.24%	-	-
Horiz. %	134.36%	134.02%	127.16%	112.51%	99.72%	87.76%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.92	1.29	1.44	3.06	2.55	2.75	4.85	-
P/RPS	1.09	1.38	1.61	2.40	1.82	2.64	5.48	-23.57%
YoY %	-21.01%	-14.29%	-32.92%	31.87%	-31.06%	-51.82%	-	-
Horiz. %	19.89%	25.18%	29.38%	43.80%	33.21%	48.18%	100.00%	-
P/EPS	31.39	15.63	20.32	14.34	9.15	28.12	30.12	0.69%
YoY %	100.83%	-23.08%	41.70%	56.72%	-67.46%	-6.64%	-	-
Horiz. %	104.22%	51.89%	67.46%	47.61%	30.38%	93.36%	100.00%	-
EY	3.19	6.40	4.92	6.97	10.93	3.56	3.32	-0.66%
YoY %	-50.16%	30.08%	-29.41%	-36.23%	207.02%	7.23%	-	-
Horiz. %	96.08%	192.77%	148.19%	209.94%	329.22%	107.23%	100.00%	-
DY	4.35	2.71	3.47	2.29	2.75	2.91	2.06	13.25%
YoY %	60.52%	-21.90%	51.53%	-16.73%	-5.50%	41.26%	-	-
Horiz. %	211.17%	131.55%	168.45%	111.17%	133.50%	141.26%	100.00%	-
P/NAPS	0.33	0.47	0.55	0.97	0.90	1.10	1.71	-23.96%
YoY %	-29.79%	-14.55%	-43.30%	7.78%	-18.18%	-35.67%	-	-
Horiz. %	19.30%	27.49%	32.16%	56.73%	52.63%	64.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	03/06/20	29/05/19	30/05/18	30/05/17	27/05/16	28/05/15	27/05/14	-
Price	1.19	1.25	1.29	2.49	2.40	2.40	3.66	-
P/RPS	1.41	1.34	1.44	1.95	1.71	2.30	4.14	-16.41%
YoY %	5.22%	-6.94%	-26.15%	14.04%	-25.65%	-44.44%	-	-
Horiz. %	34.06%	32.37%	34.78%	47.10%	41.30%	55.56%	100.00%	-
P/EPS	40.60	15.15	18.20	11.67	8.61	24.54	22.73	10.14%
YoY %	167.99%	-16.76%	55.96%	35.54%	-64.91%	7.96%	-	-
Horiz. %	178.62%	66.65%	80.07%	51.34%	37.88%	107.96%	100.00%	-
EY	2.46	6.60	5.49	8.57	11.62	4.07	4.40	-9.22%
YoY %	-62.73%	20.22%	-35.94%	-26.25%	185.50%	-7.50%	-	-
Horiz. %	55.91%	150.00%	124.77%	194.77%	264.09%	92.50%	100.00%	-
DY	3.36	2.80	3.88	2.81	2.92	3.33	2.73	3.51%
YoY %	20.00%	-27.84%	38.08%	-3.77%	-12.31%	21.98%	-	-
Horiz. %	123.08%	102.56%	142.12%	102.93%	106.96%	121.98%	100.00%	-
P/NAPS	0.43	0.46	0.50	0.79	0.85	0.96	1.29	-16.71%
YoY %	-6.52%	-8.00%	-36.71%	-7.06%	-11.46%	-25.58%	-	-
Horiz. %	33.33%	35.66%	38.76%	61.24%	65.89%	74.42%	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