[MKH] YoY TTM Result on 30-Jun-2012 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 14.57%
YoY- 90.09%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 916,778 800,716 650,325 500,872 288,949 313,254 392,415 15.18%
PBT 139,414 146,316 148,003 80,888 45,259 36,237 77,450 10.28%
Tax -37,323 -32,221 -35,500 -18,803 -11,686 -9,410 -22,656 8.67%
NP 102,091 114,095 112,503 62,085 33,573 26,827 54,794 10.92%
-
NP to SH 87,514 103,858 109,496 64,102 33,722 25,766 54,234 8.29%
-
Tax Rate 26.77% 22.02% 23.99% 23.25% 25.82% 25.97% 29.25% -
Total Cost 814,687 686,621 537,822 438,787 255,376 286,427 337,621 15.80%
-
Net Worth 1,065,269 1,005,574 682,534 582,182 529,999 481,358 458,063 15.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 33,569 34,891 14,546 13,232 12,018 11,449 11,341 19.81%
Div Payout % 38.36% 33.60% 13.29% 20.64% 35.64% 44.44% 20.91% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,065,269 1,005,574 682,534 582,182 529,999 481,358 458,063 15.09%
NOSH 419,397 418,989 341,267 291,091 264,999 240,679 229,031 10.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.14% 14.25% 17.30% 12.40% 11.62% 8.56% 13.96% -
ROE 8.22% 10.33% 16.04% 11.01% 6.36% 5.35% 11.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 218.59 191.11 190.56 172.07 109.04 130.15 171.34 4.14%
EPS 20.87 24.79 32.09 22.02 12.73 10.71 23.68 -2.08%
DPS 8.00 8.33 4.26 4.55 4.54 4.76 5.00 8.14%
NAPS 2.54 2.40 2.00 2.00 2.00 2.00 2.00 4.06%
Adjusted Per Share Value based on latest NOSH - 291,091
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 156.30 136.51 110.87 85.39 49.26 53.41 66.90 15.18%
EPS 14.92 17.71 18.67 10.93 5.75 4.39 9.25 8.29%
DPS 5.72 5.95 2.48 2.26 2.05 1.95 1.93 19.84%
NAPS 1.8162 1.7144 1.1636 0.9926 0.9036 0.8207 0.7809 15.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.13 3.88 2.53 2.01 1.46 0.98 0.83 -
P/RPS 0.97 2.03 1.33 1.17 1.34 0.75 0.48 12.43%
P/EPS 10.21 15.65 7.89 9.13 11.47 9.15 3.51 19.46%
EY 9.80 6.39 12.68 10.96 8.72 10.92 28.53 -16.30%
DY 3.76 2.15 1.68 2.26 3.11 4.85 6.02 -7.54%
P/NAPS 0.84 1.62 1.27 1.01 0.73 0.49 0.42 12.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 30/08/10 28/08/09 -
Price 1.99 3.72 2.45 2.48 1.35 1.04 1.00 -
P/RPS 0.91 1.95 1.29 1.44 1.24 0.80 0.58 7.79%
P/EPS 9.54 15.01 7.64 11.26 10.61 9.71 4.22 14.55%
EY 10.49 6.66 13.10 8.88 9.43 10.29 23.68 -12.68%
DY 4.02 2.24 1.74 1.83 3.36 4.57 5.00 -3.56%
P/NAPS 0.78 1.55 1.23 1.24 0.68 0.52 0.50 7.68%

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