[MKH] YoY TTM Result on 30-Jun-2014 [#3]

Stock

[MKH] MKH BERHAD

Announcement Date

27-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

30-Jun-2014 [#3]

Profit Trend

QoQ- -16.63%

YoY- -5.15%

Quarter Report

MKHB 3rd Quarter Results (30.06.14).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,212,274	1,219,397	916,778	800,716	650,325	500,872	288,949	26.97%
YoY %	-0.58%	33.01%	14.49%	23.13%	29.84%	73.34%	-	-
Horiz. %	419.55%	422.01%	317.28%	277.11%	225.07%	173.34%	100.00%	-
PBT	256,333	267,482	139,414	146,316	148,003	80,888	45,259	33.47%
YoY %	-4.17%	91.86%	-4.72%	-1.14%	82.97%	78.72%	-	-
Horiz. %	566.37%	591.00%	308.04%	323.29%	327.01%	178.72%	100.00%	-
Tax	-83,004	-78,663	-37,323	-32,221	-35,500	-18,803	-11,686	38.60%
YoY %	-5.52%	-110.76%	-15.83%	9.24%	-88.80%	-60.90%	-	-
Horiz. %	710.29%	673.14%	319.38%	275.72%	303.78%	160.90%	100.00%	-
NP	173,329	188,819	102,091	114,095	112,503	62,085	33,573	31.43%
YoY %	-8.20%	84.95%	-10.52%	1.42%	81.21%	84.93%	-	-
Horiz. %	516.27%	562.41%	304.09%	339.84%	335.10%	184.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	174,763	179,706	87,514	103,858	109,496	64,102	33,722	31.51%
YoY %	-2.75%	105.35%	-15.74%	-5.15%	70.82%	90.09%	-	-
Horiz. %	518.25%	532.90%	259.52%	307.98%	324.70%	190.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.38%	29.41%	26.77%	22.02%	23.99%	23.25%	25.82%	-
YoY %	10.10%	9.86%	21.57%	-8.21%	3.18%	-9.95%	-	-
Horiz. %	125.41%	113.90%	103.68%	85.28%	92.91%	90.05%	100.00%	-
Total Cost	1,038,945	1,030,578	814,687	686,621	537,822	438,787	255,376	26.32%
YoY %	0.81%	26.50%	18.65%	27.67%	22.57%	71.82%	-	-
Horiz. %	406.83%	403.55%	319.01%	268.87%	210.60%	171.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,388,518	839,043	1,065,269	1,005,574	682,534	582,182	529,999	17.39%
YoY %	65.49%	-21.24%	5.94%	47.33%	17.24%	9.85%	-	-
Horiz. %	261.99%	158.31%	200.99%	189.73%	128.78%	109.85%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	29,374	29,358	33,569	34,891	14,546	13,232	12,018	16.04%
YoY %	0.05%	-12.54%	-3.79%	139.87%	9.93%	10.10%	-	-
Horiz. %	244.42%	244.28%	279.32%	290.32%	121.04%	110.10%	100.00%	-
Div Payout %	16.81%	16.34%	38.36%	33.60%	13.29%	20.64%	35.64%	-
YoY %	2.88%	-57.40%	14.17%	152.82%	-35.61%	-42.09%	-	-
Horiz. %	47.17%	45.85%	107.63%	94.28%	37.29%	57.91%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,388,518	839,043	1,065,269	1,005,574	682,534	582,182	529,999	17.39%
YoY %	65.49%	-21.24%	5.94%	47.33%	17.24%	9.85%	-	-
Horiz. %	261.99%	158.31%	200.99%	189.73%	128.78%	109.85%	100.00%	-
NOSH	529,969	419,521	419,397	418,989	341,267	291,091	264,999	12.23%
YoY %	26.33%	0.03%	0.10%	22.77%	17.24%	9.85%	-	-
Horiz. %	199.99%	158.31%	158.26%	158.11%	128.78%	109.85%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	14.30%	15.48%	11.14%	14.25%	17.30%	12.40%	11.62%	-
YoY %	-7.62%	38.96%	-21.82%	-17.63%	39.52%	6.71%	-	-
Horiz. %	123.06%	133.22%	95.87%	122.63%	148.88%	106.71%	100.00%	-
ROE	12.59%	21.42%	8.22%	10.33%	16.04%	11.01%	6.36%	-
YoY %	-41.22%	160.58%	-20.43%	-35.60%	45.69%	73.11%	-	-
Horiz. %	197.96%	336.79%	129.25%	162.42%	252.20%	173.11%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	228.74	290.66	218.59	191.11	190.56	172.07	109.04	13.12%
YoY %	-21.30%	32.97%	14.38%	0.29%	10.75%	57.80%	-	-
Horiz. %	209.78%	266.56%	200.47%	175.27%	174.76%	157.80%	100.00%	-
EPS	32.98	42.84	20.87	24.79	32.09	22.02	12.73	17.17%
YoY %	-23.02%	105.27%	-15.81%	-22.75%	45.73%	72.98%	-	-
Horiz. %	259.07%	336.53%	163.94%	194.74%	252.08%	172.98%	100.00%	-
DPS	5.54	7.00	8.00	8.33	4.26	4.55	4.54	3.37%
YoY %	-20.86%	-12.50%	-3.96%	95.54%	-6.37%	0.22%	-	-
Horiz. %	122.03%	154.19%	176.21%	183.48%	93.83%	100.22%	100.00%	-
NAPS	2.62	2.00	2.54	2.40	2.00	2.00	2.00	4.59%
YoY %	31.00%	-21.26%	5.83%	20.00%	0.00%	0.00%	-	-
Horiz. %	131.00%	100.00%	127.00%	120.00%	100.00%	100.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 418,989
RPS	209.68	210.91	158.57	138.49	112.48	86.63	49.98	26.96%
YoY %	-0.58%	33.01%	14.50%	23.12%	29.84%	73.33%	-	-
Horiz. %	419.53%	421.99%	317.27%	277.09%	225.05%	173.33%	100.00%	-
EPS	30.23	31.08	15.14	17.96	18.94	11.09	5.83	31.52%
YoY %	-2.73%	105.28%	-15.70%	-5.17%	70.78%	90.22%	-	-
Horiz. %	518.52%	533.10%	259.69%	308.06%	324.87%	190.22%	100.00%	-
DPS	5.08	5.08	5.81	6.03	2.52	2.29	2.08	16.03%
YoY %	0.00%	-12.56%	-3.65%	139.29%	10.04%	10.10%	-	-
Horiz. %	244.23%	244.23%	279.33%	289.90%	121.15%	110.10%	100.00%	-
NAPS	2.4016	1.4512	1.8425	1.7392	1.1805	1.0069	0.9167	17.39%
YoY %	65.49%	-21.24%	5.94%	47.33%	17.24%	9.84%	-	-
Horiz. %	261.98%	158.31%	200.99%	189.72%	128.78%	109.84%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.36	2.55	2.13	3.88	2.53	2.01	1.46	-
P/RPS	1.03	0.88	0.97	2.03	1.33	1.17	1.34	-4.28%
YoY %	17.05%	-9.28%	-52.22%	52.63%	13.68%	-12.69%	-	-
Horiz. %	76.87%	65.67%	72.39%	151.49%	99.25%	87.31%	100.00%	-
P/EPS	7.16	5.95	10.21	15.65	7.89	9.13	11.47	-7.54%
YoY %	20.34%	-41.72%	-34.76%	98.35%	-13.58%	-20.40%	-	-
Horiz. %	62.42%	51.87%	89.01%	136.44%	68.79%	79.60%	100.00%	-
EY	13.97	16.80	9.80	6.39	12.68	10.96	8.72	8.16%
YoY %	-16.85%	71.43%	53.36%	-49.61%	15.69%	25.69%	-	-
Horiz. %	160.21%	192.66%	112.39%	73.28%	145.41%	125.69%	100.00%	-
DY	2.35	2.75	3.76	2.15	1.68	2.26	3.11	-4.55%
YoY %	-14.55%	-26.86%	74.88%	27.98%	-25.66%	-27.33%	-	-
Horiz. %	75.56%	88.42%	120.90%	69.13%	54.02%	72.67%	100.00%	-
P/NAPS	0.90	1.28	0.84	1.62	1.27	1.01	0.73	3.54%
YoY %	-29.69%	52.38%	-48.15%	27.56%	25.74%	38.36%	-	-
Horiz. %	123.29%	175.34%	115.07%	221.92%	173.97%	138.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	25/08/16	26/08/15	27/08/14	28/08/13	29/08/12	25/08/11	-
Price	2.18	2.89	1.99	3.72	2.45	2.48	1.35	-
P/RPS	0.95	0.99	0.91	1.95	1.29	1.44	1.24	-4.33%
YoY %	-4.04%	8.79%	-53.33%	51.16%	-10.42%	16.13%	-	-
Horiz. %	76.61%	79.84%	73.39%	157.26%	104.03%	116.13%	100.00%	-
P/EPS	6.61	6.75	9.54	15.01	7.64	11.26	10.61	-7.57%
YoY %	-2.07%	-29.25%	-36.44%	96.47%	-32.15%	6.13%	-	-
Horiz. %	62.30%	63.62%	89.92%	141.47%	72.01%	106.13%	100.00%	-
EY	15.13	14.82	10.49	6.66	13.10	8.88	9.43	8.19%
YoY %	2.09%	41.28%	57.51%	-49.16%	47.52%	-5.83%	-	-
Horiz. %	160.45%	157.16%	111.24%	70.63%	138.92%	94.17%	100.00%	-
DY	2.54	2.42	4.02	2.24	1.74	1.83	3.36	-4.55%
YoY %	4.96%	-39.80%	79.46%	28.74%	-4.92%	-45.54%	-	-
Horiz. %	75.60%	72.02%	119.64%	66.67%	51.79%	54.46%	100.00%	-
P/NAPS	0.83	1.45	0.78	1.55	1.23	1.24	0.68	3.37%
YoY %	-42.76%	85.90%	-49.68%	26.02%	-0.81%	82.35%	-	-
Horiz. %	122.06%	213.24%	114.71%	227.94%	180.88%	182.35%	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