[MKH] YoY Cumulative Quarter Result on 31-Mar-2019 [#2]

Stock

[MKH] MKH BERHAD

Announcement Date

29-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Sep-2019

Quarter

31-Mar-2019 [#2]

Profit Trend

QoQ- 83.37%

YoY- 17.32%

Quarter Report

MKHB_2nd Quarter (31.03.19).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	452,238	492,138	485,768	547,752	519,778	539,101	588,596	-4.29%
YoY %	-8.11%	1.31%	-11.32%	5.38%	-3.58%	-8.41%	-	-
Horiz. %	76.83%	83.61%	82.53%	93.06%	88.31%	91.59%	100.00%	-
PBT	92,928	87,388	52,504	75,511	68,876	126,251	165,459	-9.16%
YoY %	6.34%	66.44%	-30.47%	9.63%	-45.45%	-23.70%	-	-
Horiz. %	56.16%	52.82%	31.73%	45.64%	41.63%	76.30%	100.00%	-
Tax	-23,443	-26,830	-18,593	-22,011	-24,572	-36,135	-41,340	-9.01%
YoY %	12.62%	-44.30%	15.53%	10.42%	32.00%	12.59%	-	-
Horiz. %	56.71%	64.90%	44.98%	53.24%	59.44%	87.41%	100.00%	-
NP	69,485	60,558	33,911	53,500	44,304	90,116	124,119	-9.21%
YoY %	14.74%	78.58%	-36.61%	20.76%	-50.84%	-27.40%	-	-
Horiz. %	55.98%	48.79%	27.32%	43.10%	35.69%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,083	46,740	16,923	48,409	41,264	90,157	116,949	-9.30%
YoY %	39.24%	176.19%	-65.04%	17.32%	-54.23%	-22.91%	-	-
Horiz. %	55.65%	39.97%	14.47%	41.39%	35.28%	77.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	30.70%	35.41%	29.15%	35.68%	28.62%	24.99%	-
YoY %	-17.82%	-13.30%	21.48%	-18.30%	24.67%	14.53%	-	-
Horiz. %	100.96%	122.85%	141.70%	116.65%	142.78%	114.53%	100.00%	-
Total Cost	382,753	431,580	451,857	494,252	475,474	448,985	464,477	-3.17%
YoY %	-11.31%	-4.49%	-8.58%	3.95%	5.90%	-3.34%	-	-
Horiz. %	82.41%	92.92%	97.28%	106.41%	102.37%	96.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,749,570	1,662,958	1,599,442	1,595,411	1,513,647	1,339,258	1,187,107	6.67%
YoY %	5.21%	3.97%	0.25%	5.40%	13.02%	12.82%	-	-
Horiz. %	147.38%	140.08%	134.73%	134.39%	127.51%	112.82%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	20,209	17,322	23,096	20,529	29,108	29,573	29,363	-6.03%
YoY %	16.67%	-25.00%	12.50%	-29.47%	-1.57%	0.72%	-	-
Horiz. %	68.82%	58.99%	78.66%	69.91%	99.13%	100.72%	100.00%	-
Div Payout %	31.05%	37.06%	136.48%	42.41%	70.54%	32.80%	25.11%	-
YoY %	-16.22%	-72.85%	221.81%	-39.88%	115.06%	30.63%	-	-
Horiz. %	123.66%	147.59%	543.53%	168.90%	280.92%	130.63%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,749,570	1,662,958	1,599,442	1,595,411	1,513,647	1,339,258	1,187,107	6.67%
YoY %	5.21%	3.97%	0.25%	5.40%	13.02%	12.82%	-	-
Horiz. %	147.38%	140.08%	134.73%	134.39%	127.51%	112.82%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	586,548	422,478	419,472	5.74%
YoY %	0.00%	0.00%	0.00%	0.00%	38.84%	0.72%	-	-
Horiz. %	139.83%	139.83%	139.83%	139.83%	139.83%	100.72%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	15.36%	12.31%	6.98%	9.77%	8.52%	16.72%	21.09%	-
YoY %	24.78%	76.36%	-28.56%	14.67%	-49.04%	-20.72%	-	-
Horiz. %	72.83%	58.37%	33.10%	46.33%	40.40%	79.28%	100.00%	-
ROE	3.72%	2.81%	1.06%	3.03%	2.73%	6.73%	9.85%	-
YoY %	32.38%	165.09%	-65.02%	10.99%	-59.44%	-31.68%	-	-
Horiz. %	37.77%	28.53%	10.76%	30.76%	27.72%	68.32%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	78.32	85.23	84.13	93.39	89.28	127.60	140.32	-9.25%
YoY %	-8.11%	1.31%	-9.92%	4.60%	-30.03%	-9.06%	-	-
Horiz. %	55.82%	60.74%	59.96%	66.56%	63.63%	90.94%	100.00%	-
EPS	11.27	8.09	2.93	8.25	7.09	21.34	27.88	-14.00%
YoY %	39.31%	176.11%	-64.48%	16.36%	-66.78%	-23.46%	-	-
Horiz. %	40.42%	29.02%	10.51%	29.59%	25.43%	76.54%	100.00%	-
DPS	3.50	3.00	4.00	3.50	5.00	7.00	7.00	-10.90%
YoY %	16.67%	-25.00%	14.29%	-30.00%	-28.57%	0.00%	-	-
Horiz. %	50.00%	42.86%	57.14%	50.00%	71.43%	100.00%	100.00%	-
NAPS	3.03	2.88	2.77	2.72	2.60	3.17	2.83	1.14%
YoY %	5.21%	3.97%	1.84%	4.62%	-17.98%	12.01%	-	-
Horiz. %	107.07%	101.77%	97.88%	96.11%	91.87%	112.01%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	77.10	83.90	82.82	93.39	88.62	91.91	100.35	-4.29%
YoY %	-8.10%	1.30%	-11.32%	5.38%	-3.58%	-8.41%	-	-
Horiz. %	76.83%	83.61%	82.53%	93.06%	88.31%	91.59%	100.00%	-
EPS	11.10	7.97	2.89	8.25	7.04	15.37	19.94	-9.29%
YoY %	39.27%	175.78%	-64.97%	17.19%	-54.20%	-22.92%	-	-
Horiz. %	55.67%	39.97%	14.49%	41.37%	35.31%	77.08%	100.00%	-
DPS	3.45	2.95	3.94	3.50	4.96	5.04	5.01	-6.02%
YoY %	16.95%	-25.13%	12.57%	-29.44%	-1.59%	0.60%	-	-
Horiz. %	68.86%	58.88%	78.64%	69.86%	99.00%	100.60%	100.00%	-
NAPS	2.9828	2.8352	2.7269	2.72	2.5806	2.2833	2.0239	6.67%
YoY %	5.21%	3.97%	0.25%	5.40%	13.02%	12.82%	-	-
Horiz. %	147.38%	140.09%	134.73%	134.39%	127.51%	112.82%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	1.35	1.44	0.92	1.29	1.44	3.06	2.55	-
P/RPS	1.72	1.69	1.09	1.38	1.61	2.40	1.82	-0.93%
YoY %	1.78%	55.05%	-21.01%	-14.29%	-32.92%	31.87%	-	-
Horiz. %	94.51%	92.86%	59.89%	75.82%	88.46%	131.87%	100.00%	-
P/EPS	11.98	17.79	31.39	15.63	20.32	14.34	9.15	4.59%
YoY %	-32.66%	-43.33%	100.83%	-23.08%	41.70%	56.72%	-	-
Horiz. %	130.93%	194.43%	343.06%	170.82%	222.08%	156.72%	100.00%	-
EY	8.35	5.62	3.19	6.40	4.92	6.97	10.93	-4.38%
YoY %	48.58%	76.18%	-50.16%	30.08%	-29.41%	-36.23%	-	-
Horiz. %	76.40%	51.42%	29.19%	58.55%	45.01%	63.77%	100.00%	-
DY	2.59	2.08	4.35	2.71	3.47	2.29	2.75	-0.99%
YoY %	24.52%	-52.18%	60.52%	-21.90%	51.53%	-16.73%	-	-
Horiz. %	94.18%	75.64%	158.18%	98.55%	126.18%	83.27%	100.00%	-
P/NAPS	0.45	0.50	0.33	0.47	0.55	0.97	0.90	-10.90%
YoY %	-10.00%	51.52%	-29.79%	-14.55%	-43.30%	7.78%	-	-
Horiz. %	50.00%	55.56%	36.67%	52.22%	61.11%	107.78%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/22	28/05/21	03/06/20	29/05/19	30/05/18	30/05/17	27/05/16	-
Price	1.29	1.34	1.19	1.25	1.29	2.49	2.40	-
P/RPS	1.65	1.57	1.41	1.34	1.44	1.95	1.71	-0.59%
YoY %	5.10%	11.35%	5.22%	-6.94%	-26.15%	14.04%	-	-
Horiz. %	96.49%	91.81%	82.46%	78.36%	84.21%	114.04%	100.00%	-
P/EPS	11.44	16.55	40.60	15.15	18.20	11.67	8.61	4.84%
YoY %	-30.88%	-59.24%	167.99%	-16.76%	55.96%	35.54%	-	-
Horiz. %	132.87%	192.22%	471.54%	175.96%	211.38%	135.54%	100.00%	-
EY	8.74	6.04	2.46	6.60	5.49	8.57	11.62	-4.63%
YoY %	44.70%	145.53%	-62.73%	20.22%	-35.94%	-26.25%	-	-
Horiz. %	75.22%	51.98%	21.17%	56.80%	47.25%	73.75%	100.00%	-
DY	2.71	2.24	3.36	2.80	3.88	2.81	2.92	-1.23%
YoY %	20.98%	-33.33%	20.00%	-27.84%	38.08%	-3.77%	-	-
Horiz. %	92.81%	76.71%	115.07%	95.89%	132.88%	96.23%	100.00%	-
P/NAPS	0.43	0.47	0.43	0.46	0.50	0.79	0.85	-10.73%
YoY %	-8.51%	9.30%	-6.52%	-8.00%	-36.71%	-7.06%	-	-
Horiz. %	50.59%	55.29%	50.59%	54.12%	58.82%	92.94%	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