[MKH] YoY TTM Result on 30-Jun-2011 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 8.42%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 800,716 650,325 500,872 288,949 313,254 392,415 330,906 15.85%
PBT 146,316 148,003 80,888 45,259 36,237 77,450 66,647 13.99%
Tax -32,221 -35,500 -18,803 -11,686 -9,410 -22,656 -13,703 15.30%
NP 114,095 112,503 62,085 33,573 26,827 54,794 52,944 13.64%
-
NP to SH 103,858 109,496 64,102 33,722 25,766 54,234 53,106 11.82%
-
Tax Rate 22.02% 23.99% 23.25% 25.82% 25.97% 29.25% 20.56% -
Total Cost 686,621 537,822 438,787 255,376 286,427 337,621 277,962 16.25%
-
Net Worth 1,005,574 682,534 582,182 529,999 481,358 458,063 594,380 9.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 34,891 14,546 13,232 12,018 11,449 11,341 9,771 23.61%
Div Payout % 33.60% 13.29% 20.64% 35.64% 44.44% 20.91% 18.40% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,005,574 682,534 582,182 529,999 481,358 458,063 594,380 9.15%
NOSH 418,989 341,267 291,091 264,999 240,679 229,031 225,999 10.83%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.25% 17.30% 12.40% 11.62% 8.56% 13.96% 16.00% -
ROE 10.33% 16.04% 11.01% 6.36% 5.35% 11.84% 8.93% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 191.11 190.56 172.07 109.04 130.15 171.34 146.42 4.53%
EPS 24.79 32.09 22.02 12.73 10.71 23.68 23.50 0.89%
DPS 8.33 4.26 4.55 4.54 4.76 5.00 4.32 11.55%
NAPS 2.40 2.00 2.00 2.00 2.00 2.00 2.63 -1.51%
Adjusted Per Share Value based on latest NOSH - 264,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 136.51 110.87 85.39 49.26 53.41 66.90 56.42 15.85%
EPS 17.71 18.67 10.93 5.75 4.39 9.25 9.05 11.83%
DPS 5.95 2.48 2.26 2.05 1.95 1.93 1.67 23.57%
NAPS 1.7144 1.1636 0.9926 0.9036 0.8207 0.7809 1.0134 9.15%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.88 2.53 2.01 1.46 0.98 0.83 0.94 -
P/RPS 2.03 1.33 1.17 1.34 0.75 0.48 0.64 21.20%
P/EPS 15.65 7.89 9.13 11.47 9.15 3.51 4.00 25.51%
EY 6.39 12.68 10.96 8.72 10.92 28.53 25.00 -20.32%
DY 2.15 1.68 2.26 3.11 4.85 6.02 4.60 -11.90%
P/NAPS 1.62 1.27 1.01 0.73 0.49 0.42 0.36 28.47%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 25/08/11 30/08/10 28/08/09 28/08/08 -
Price 3.72 2.45 2.48 1.35 1.04 1.00 0.91 -
P/RPS 1.95 1.29 1.44 1.24 0.80 0.58 0.62 21.03%
P/EPS 15.01 7.64 11.26 10.61 9.71 4.22 3.87 25.33%
EY 6.66 13.10 8.88 9.43 10.29 23.68 25.82 -20.20%
DY 2.24 1.74 1.83 3.36 4.57 5.00 4.75 -11.76%
P/NAPS 1.55 1.23 1.24 0.68 0.52 0.50 0.35 28.13%

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