[MKH] YoY TTM Result on 30-Jun-2016 [#3]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 10.33%
YoY- 105.35%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,148,014 1,009,193 1,212,274 1,219,397 916,778 800,716 650,325 9.93%
PBT 146,671 117,094 256,333 267,482 139,414 146,316 148,003 -0.15%
Tax -53,311 -46,894 -83,004 -78,663 -37,323 -32,221 -35,500 7.00%
NP 93,360 70,200 173,329 188,819 102,091 114,095 112,503 -3.05%
-
NP to SH 77,723 69,999 174,763 179,706 87,514 103,858 109,496 -5.54%
-
Tax Rate 36.35% 40.05% 32.38% 29.41% 26.77% 22.02% 23.99% -
Total Cost 1,054,654 938,993 1,038,945 1,030,578 814,687 686,621 537,822 11.87%
-
Net Worth 1,618,872 1,531,112 1,388,518 839,043 1,065,269 1,005,574 682,534 15.47%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 20,529 29,085 29,374 29,358 33,569 34,891 14,546 5.90%
Div Payout % 26.41% 41.55% 16.81% 16.34% 38.36% 33.60% 13.29% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,618,872 1,531,112 1,388,518 839,043 1,065,269 1,005,574 682,534 15.47%
NOSH 586,548 586,548 529,969 419,521 419,397 418,989 341,267 9.44%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.13% 6.96% 14.30% 15.48% 11.14% 14.25% 17.30% -
ROE 4.80% 4.57% 12.59% 21.42% 8.22% 10.33% 16.04% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 195.72 173.35 228.74 290.66 218.59 191.11 190.56 0.44%
EPS 13.25 12.02 32.98 42.84 20.87 24.79 32.09 -13.70%
DPS 3.50 5.00 5.54 7.00 8.00 8.33 4.26 -3.22%
NAPS 2.76 2.63 2.62 2.00 2.54 2.40 2.00 5.51%
Adjusted Per Share Value based on latest NOSH - 419,521
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 198.56 174.55 209.68 210.91 158.57 138.49 112.48 9.93%
EPS 13.44 12.11 30.23 31.08 15.14 17.96 18.94 -5.55%
DPS 3.55 5.03 5.08 5.08 5.81 6.03 2.52 5.87%
NAPS 2.80 2.6482 2.4016 1.4512 1.8425 1.7392 1.1805 15.47%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.24 1.40 2.36 2.55 2.13 3.88 2.53 -
P/RPS 0.63 0.81 1.03 0.88 0.97 2.03 1.33 -11.70%
P/EPS 9.36 11.64 7.16 5.95 10.21 15.65 7.89 2.88%
EY 10.69 8.59 13.97 16.80 9.80 6.39 12.68 -2.80%
DY 2.82 3.57 2.35 2.75 3.76 2.15 1.68 9.01%
P/NAPS 0.45 0.53 0.90 1.28 0.84 1.62 1.27 -15.87%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 29/08/18 25/08/17 25/08/16 26/08/15 27/08/14 28/08/13 -
Price 1.14 1.38 2.18 2.89 1.99 3.72 2.45 -
P/RPS 0.58 0.80 0.95 0.99 0.91 1.95 1.29 -12.46%
P/EPS 8.60 11.48 6.61 6.75 9.54 15.01 7.64 1.99%
EY 11.62 8.71 15.13 14.82 10.49 6.66 13.10 -1.97%
DY 3.07 3.62 2.54 2.42 4.02 2.24 1.74 9.92%
P/NAPS 0.41 0.52 0.83 1.45 0.78 1.55 1.23 -16.72%

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