[MKH] YoY Quarter Result on 31-Dec-2015 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 145.87%
YoY- 104.35%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 267,846 194,291 261,025 266,365 207,634 182,495 147,836 10.40%
PBT 41,060 27,401 57,246 90,262 46,634 25,000 45,256 -1.60%
Tax -11,047 -10,524 -15,770 -23,241 -11,291 -6,489 -9,288 2.93%
NP 30,013 16,877 41,476 67,021 35,343 18,511 35,968 -2.97%
-
NP to SH 26,400 16,634 40,789 61,570 30,129 16,783 34,208 -4.22%
-
Tax Rate 26.90% 38.41% 27.55% 25.75% 24.21% 25.96% 20.52% -
Total Cost 237,833 177,414 219,549 199,344 172,291 163,984 111,868 13.38%
-
Net Worth 1,595,411 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 9.76%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 20,529 29,085 29,374 29,358 33,569 34,891 - -
Div Payout % 77.76% 174.86% 72.02% 47.68% 111.42% 207.90% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,595,411 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 9.76%
NOSH 586,548 585,691 419,639 419,414 419,623 348,918 320,000 10.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.21% 8.69% 15.89% 25.16% 17.02% 10.14% 24.33% -
ROE 1.65% 1.10% 3.17% 5.42% 2.92% 1.77% 3.75% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.66 33.40 62.20 63.51 49.48 52.30 46.20 -0.19%
EPS 4.50 2.86 9.72 14.68 7.18 4.81 10.69 -13.42%
DPS 3.50 5.00 7.00 7.00 8.00 10.00 0.00 -
NAPS 2.72 2.61 3.07 2.71 2.46 2.71 2.85 -0.77%
Adjusted Per Share Value based on latest NOSH - 419,414
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.66 33.12 44.50 45.41 35.40 31.11 25.20 10.40%
EPS 4.50 2.84 6.95 10.50 5.14 2.86 5.83 -4.22%
DPS 3.50 4.96 5.01 5.01 5.72 5.95 0.00 -
NAPS 2.72 2.5885 2.1964 1.9378 1.7599 1.6121 1.5549 9.76%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.13 1.63 2.84 2.40 2.64 2.69 1.79 -
P/RPS 2.47 4.88 4.57 3.78 5.34 5.14 3.87 -7.20%
P/EPS 25.11 57.00 29.22 16.35 36.77 55.93 16.74 6.98%
EY 3.98 1.75 3.42 6.12 2.72 1.79 5.97 -6.53%
DY 3.10 3.07 2.46 2.92 3.03 3.72 0.00 -
P/NAPS 0.42 0.62 0.93 0.89 1.07 0.99 0.63 -6.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 -
Price 1.26 1.63 3.09 2.25 2.81 3.90 1.87 -
P/RPS 2.76 4.88 4.97 3.54 5.68 7.46 4.05 -6.18%
P/EPS 27.99 57.00 31.79 15.33 39.14 81.08 17.49 8.14%
EY 3.57 1.75 3.15 6.52 2.56 1.23 5.72 -7.55%
DY 2.78 3.07 2.27 3.11 2.85 2.56 0.00 -
P/NAPS 0.46 0.62 1.01 0.83 1.14 1.44 0.66 -5.83%

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