[MKH] YoY TTM Result on 30-Jun-2010 [#3]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	650,325	500,872	288,949	313,254	392,415	330,906	312,944	12.95%
YoY %	29.84%	73.34%	-7.76%	-20.17%	18.59%	5.74%	-	-
Horiz. %	207.81%	160.05%	92.33%	100.10%	125.39%	105.74%	100.00%	-
PBT	148,003	80,888	45,259	36,237	77,450	66,647	76,172	11.69%
YoY %	82.97%	78.72%	24.90%	-53.21%	16.21%	-12.50%	-	-
Horiz. %	194.30%	106.19%	59.42%	47.57%	101.68%	87.50%	100.00%	-
Tax	-35,500	-18,803	-11,686	-9,410	-22,656	-13,703	-22,413	7.95%
YoY %	-88.80%	-60.90%	-24.19%	58.47%	-65.34%	38.86%	-	-
Horiz. %	158.39%	83.89%	52.14%	41.98%	101.08%	61.14%	100.00%	-
NP	112,503	62,085	33,573	26,827	54,794	52,944	53,759	13.08%
YoY %	81.21%	84.93%	25.15%	-51.04%	3.49%	-1.52%	-	-
Horiz. %	209.27%	115.49%	62.45%	49.90%	101.93%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,496	64,102	33,722	25,766	54,234	53,106	53,665	12.60%
YoY %	70.82%	90.09%	30.88%	-52.49%	2.12%	-1.04%	-	-
Horiz. %	204.04%	119.45%	62.84%	48.01%	101.06%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.99%	23.25%	25.82%	25.97%	29.25%	20.56%	29.42%	-
YoY %	3.18%	-9.95%	-0.58%	-11.21%	42.27%	-30.12%	-	-
Horiz. %	81.54%	79.03%	87.76%	88.27%	99.42%	69.88%	100.00%	-
Total Cost	537,822	438,787	255,376	286,427	337,621	277,962	259,185	12.92%
YoY %	22.57%	71.82%	-10.84%	-15.16%	21.46%	7.24%	-	-
Horiz. %	207.51%	169.29%	98.53%	110.51%	130.26%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	682,534	582,182	529,999	481,358	458,063	594,380	531,329	4.25%
YoY %	17.24%	9.85%	10.10%	5.09%	-22.93%	11.87%	-	-
Horiz. %	128.46%	109.57%	99.75%	90.60%	86.21%	111.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	14,546	13,232	12,018	11,449	11,341	9,771	9,753	6.88%
YoY %	9.93%	10.10%	4.97%	0.95%	16.07%	0.18%	-	-
Horiz. %	149.14%	135.67%	123.22%	117.39%	116.28%	100.18%	100.00%	-
Div Payout %	13.29%	20.64%	35.64%	44.44%	20.91%	18.40%	18.18%	-
YoY %	-35.61%	-42.09%	-19.80%	112.53%	13.64%	1.21%	-	-
Horiz. %	73.10%	113.53%	196.04%	244.44%	115.02%	101.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	682,534	582,182	529,999	481,358	458,063	594,380	531,329	4.25%
YoY %	17.24%	9.85%	10.10%	5.09%	-22.93%	11.87%	-	-
Horiz. %	128.46%	109.57%	99.75%	90.60%	86.21%	111.87%	100.00%	-
NOSH	341,267	291,091	264,999	240,679	229,031	225,999	195,341	9.73%
YoY %	17.24%	9.85%	10.10%	5.09%	1.34%	15.69%	-	-
Horiz. %	174.70%	149.02%	135.66%	123.21%	117.25%	115.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	17.30%	12.40%	11.62%	8.56%	13.96%	16.00%	17.18%	-
YoY %	39.52%	6.71%	35.75%	-38.68%	-12.75%	-6.87%	-	-
Horiz. %	100.70%	72.18%	67.64%	49.83%	81.26%	93.13%	100.00%	-
ROE	16.04%	11.01%	6.36%	5.35%	11.84%	8.93%	10.10%	-
YoY %	45.69%	73.11%	18.88%	-54.81%	32.59%	-11.58%	-	-
Horiz. %	158.81%	109.01%	62.97%	52.97%	117.23%	88.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	190.56	172.07	109.04	130.15	171.34	146.42	160.20	2.93%
YoY %	10.75%	57.80%	-16.22%	-24.04%	17.02%	-8.60%	-	-
Horiz. %	118.95%	107.41%	68.06%	81.24%	106.95%	91.40%	100.00%	-
EPS	32.09	22.02	12.73	10.71	23.68	23.50	27.47	2.62%
YoY %	45.73%	72.98%	18.86%	-54.77%	0.77%	-14.45%	-	-
Horiz. %	116.82%	80.16%	46.34%	38.99%	86.20%	85.55%	100.00%	-
DPS	4.26	4.55	4.54	4.76	5.00	4.32	5.00	-2.63%
YoY %	-6.37%	0.22%	-4.62%	-4.80%	15.74%	-13.60%	-	-
Horiz. %	85.20%	91.00%	90.80%	95.20%	100.00%	86.40%	100.00%	-
NAPS	2.00	2.00	2.00	2.00	2.00	2.63	2.72	-4.99%
YoY %	0.00%	0.00%	0.00%	0.00%	-23.95%	-3.31%	-	-
Horiz. %	73.53%	73.53%	73.53%	73.53%	73.53%	96.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 240,679
RPS	110.87	85.39	49.26	53.41	66.90	56.42	53.35	12.95%
YoY %	29.84%	73.35%	-7.77%	-20.16%	18.57%	5.75%	-	-
Horiz. %	207.82%	160.06%	92.33%	100.11%	125.40%	105.75%	100.00%	-
EPS	18.67	10.93	5.75	4.39	9.25	9.05	9.15	12.60%
YoY %	70.81%	90.09%	30.98%	-52.54%	2.21%	-1.09%	-	-
Horiz. %	204.04%	119.45%	62.84%	47.98%	101.09%	98.91%	100.00%	-
DPS	2.48	2.26	2.05	1.95	1.93	1.67	1.66	6.91%
YoY %	9.73%	10.24%	5.13%	1.04%	15.57%	0.60%	-	-
Horiz. %	149.40%	136.14%	123.49%	117.47%	116.27%	100.60%	100.00%	-
NAPS	1.1636	0.9926	0.9036	0.8207	0.7809	1.0134	0.9059	4.25%
YoY %	17.23%	9.85%	10.10%	5.10%	-22.94%	11.87%	-	-
Horiz. %	128.45%	109.57%	99.75%	90.59%	86.20%	111.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.53	2.01	1.46	0.98	0.83	0.94	1.41	-
P/RPS	1.33	1.17	1.34	0.75	0.48	0.64	0.88	7.11%
YoY %	13.68%	-12.69%	78.67%	56.25%	-25.00%	-27.27%	-	-
Horiz. %	151.14%	132.95%	152.27%	85.23%	54.55%	72.73%	100.00%	-
P/EPS	7.89	9.13	11.47	9.15	3.51	4.00	5.13	7.43%
YoY %	-13.58%	-20.40%	25.36%	160.68%	-12.25%	-22.03%	-	-
Horiz. %	153.80%	177.97%	223.59%	178.36%	68.42%	77.97%	100.00%	-
EY	12.68	10.96	8.72	10.92	28.53	25.00	19.48	-6.89%
YoY %	15.69%	25.69%	-20.15%	-61.72%	14.12%	28.34%	-	-
Horiz. %	65.09%	56.26%	44.76%	56.06%	146.46%	128.34%	100.00%	-
DY	1.68	2.26	3.11	4.85	6.02	4.60	3.55	-11.71%
YoY %	-25.66%	-27.33%	-35.88%	-19.44%	30.87%	29.58%	-	-
Horiz. %	47.32%	63.66%	87.61%	136.62%	169.58%	129.58%	100.00%	-
P/NAPS	1.27	1.01	0.73	0.49	0.42	0.36	0.52	16.03%
YoY %	25.74%	38.36%	48.98%	16.67%	16.67%	-30.77%	-	-
Horiz. %	244.23%	194.23%	140.38%	94.23%	80.77%	69.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	29/08/12	25/08/11	30/08/10	28/08/09	28/08/08	29/08/07	-
Price	2.45	2.48	1.35	1.04	1.00	0.91	1.35	-
P/RPS	1.29	1.44	1.24	0.80	0.58	0.62	0.84	7.40%
YoY %	-10.42%	16.13%	55.00%	37.93%	-6.45%	-26.19%	-	-
Horiz. %	153.57%	171.43%	147.62%	95.24%	69.05%	73.81%	100.00%	-
P/EPS	7.64	11.26	10.61	9.71	4.22	3.87	4.91	7.63%
YoY %	-32.15%	6.13%	9.27%	130.09%	9.04%	-21.18%	-	-
Horiz. %	155.60%	229.33%	216.09%	197.76%	85.95%	78.82%	100.00%	-
EY	13.10	8.88	9.43	10.29	23.68	25.82	20.35	-7.07%
YoY %	47.52%	-5.83%	-8.36%	-56.55%	-8.29%	26.88%	-	-
Horiz. %	64.37%	43.64%	46.34%	50.57%	116.36%	126.88%	100.00%	-
DY	1.74	1.83	3.36	4.57	5.00	4.75	3.70	-11.80%
YoY %	-4.92%	-45.54%	-26.48%	-8.60%	5.26%	28.38%	-	-
Horiz. %	47.03%	49.46%	90.81%	123.51%	135.14%	128.38%	100.00%	-
P/NAPS	1.23	1.24	0.68	0.52	0.50	0.35	0.50	16.17%
YoY %	-0.81%	82.35%	30.77%	4.00%	42.86%	-30.00%	-	-
Horiz. %	246.00%	248.00%	136.00%	104.00%	100.00%	70.00%	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