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

Stock

[MKH] MKH BERHAD

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%

Quarter Report

MKHB - 3rd Quarter Results 30.06.16.pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	1,148,014	1,009,193	1,212,274	1,219,397	916,778	800,716	650,325	9.93%
YoY %	13.76%	-16.75%	-0.58%	33.01%	14.49%	23.13%	-	-
Horiz. %	176.53%	155.18%	186.41%	187.51%	140.97%	123.13%	100.00%	-
PBT	146,671	117,094	256,333	267,482	139,414	146,316	148,003	-0.15%
YoY %	25.26%	-54.32%	-4.17%	91.86%	-4.72%	-1.14%	-	-
Horiz. %	99.10%	79.12%	173.19%	180.73%	94.20%	98.86%	100.00%	-
Tax	-53,311	-46,894	-83,004	-78,663	-37,323	-32,221	-35,500	7.00%
YoY %	-13.68%	43.50%	-5.52%	-110.76%	-15.83%	9.24%	-	-
Horiz. %	150.17%	132.10%	233.81%	221.59%	105.14%	90.76%	100.00%	-
NP	93,360	70,200	173,329	188,819	102,091	114,095	112,503	-3.05%
YoY %	32.99%	-59.50%	-8.20%	84.95%	-10.52%	1.42%	-	-
Horiz. %	82.98%	62.40%	154.07%	167.83%	90.75%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,723	69,999	174,763	179,706	87,514	103,858	109,496	-5.54%
YoY %	11.03%	-59.95%	-2.75%	105.35%	-15.74%	-5.15%	-	-
Horiz. %	70.98%	63.93%	159.61%	164.12%	79.92%	94.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.35%	40.05%	32.38%	29.41%	26.77%	22.02%	23.99%	-
YoY %	-9.24%	23.69%	10.10%	9.86%	21.57%	-8.21%	-	-
Horiz. %	151.52%	166.94%	134.97%	122.59%	111.59%	91.79%	100.00%	-
Total Cost	1,054,654	938,993	1,038,945	1,030,578	814,687	686,621	537,822	11.87%
YoY %	12.32%	-9.62%	0.81%	26.50%	18.65%	27.67%	-	-
Horiz. %	196.10%	174.59%	193.18%	191.62%	151.48%	127.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,618,872	1,531,112	1,388,518	839,043	1,065,269	1,005,574	682,534	15.47%
YoY %	5.73%	10.27%	65.49%	-21.24%	5.94%	47.33%	-	-
Horiz. %	237.19%	224.33%	203.44%	122.93%	156.08%	147.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	20,529	29,085	29,374	29,358	33,569	34,891	14,546	5.90%
YoY %	-29.42%	-0.98%	0.05%	-12.54%	-3.79%	139.87%	-	-
Horiz. %	141.13%	199.95%	201.94%	201.83%	230.78%	239.87%	100.00%	-
Div Payout %	26.41%	41.55%	16.81%	16.34%	38.36%	33.60%	13.29%	-
YoY %	-36.44%	147.17%	2.88%	-57.40%	14.17%	152.82%	-	-
Horiz. %	198.72%	312.64%	126.49%	122.95%	288.64%	252.82%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,618,872	1,531,112	1,388,518	839,043	1,065,269	1,005,574	682,534	15.47%
YoY %	5.73%	10.27%	65.49%	-21.24%	5.94%	47.33%	-	-
Horiz. %	237.19%	224.33%	203.44%	122.93%	156.08%	147.33%	100.00%	-
NOSH	586,548	586,548	529,969	419,521	419,397	418,989	341,267	9.44%
YoY %	0.00%	10.68%	26.33%	0.03%	0.10%	22.77%	-	-
Horiz. %	171.87%	171.87%	155.29%	122.93%	122.89%	122.77%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	8.13%	6.96%	14.30%	15.48%	11.14%	14.25%	17.30%	-
YoY %	16.81%	-51.33%	-7.62%	38.96%	-21.82%	-17.63%	-	-
Horiz. %	46.99%	40.23%	82.66%	89.48%	64.39%	82.37%	100.00%	-
ROE	4.80%	4.57%	12.59%	21.42%	8.22%	10.33%	16.04%	-
YoY %	5.03%	-63.70%	-41.22%	160.58%	-20.43%	-35.60%	-	-
Horiz. %	29.93%	28.49%	78.49%	133.54%	51.25%	64.40%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	195.72	173.35	228.74	290.66	218.59	191.11	190.56	0.44%
YoY %	12.90%	-24.22%	-21.30%	32.97%	14.38%	0.29%	-	-
Horiz. %	102.71%	90.97%	120.04%	152.53%	114.71%	100.29%	100.00%	-
EPS	13.25	12.02	32.98	42.84	20.87	24.79	32.09	-13.70%
YoY %	10.23%	-63.55%	-23.02%	105.27%	-15.81%	-22.75%	-	-
Horiz. %	41.29%	37.46%	102.77%	133.50%	65.04%	77.25%	100.00%	-
DPS	3.50	5.00	5.54	7.00	8.00	8.33	4.26	-3.22%
YoY %	-30.00%	-9.75%	-20.86%	-12.50%	-3.96%	95.54%	-	-
Horiz. %	82.16%	117.37%	130.05%	164.32%	187.79%	195.54%	100.00%	-
NAPS	2.76	2.63	2.62	2.00	2.54	2.40	2.00	5.51%
YoY %	4.94%	0.38%	31.00%	-21.26%	5.83%	20.00%	-	-
Horiz. %	138.00%	131.50%	131.00%	100.00%	127.00%	120.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 419,521
RPS	195.72	172.06	206.68	207.89	156.30	136.51	110.87	9.93%
YoY %	13.75%	-16.75%	-0.58%	33.01%	14.50%	23.13%	-	-
Horiz. %	176.53%	155.19%	186.42%	187.51%	140.98%	123.13%	100.00%	-
EPS	13.25	11.93	29.80	30.64	14.92	17.71	18.67	-5.55%
YoY %	11.06%	-59.97%	-2.74%	105.36%	-15.75%	-5.14%	-	-
Horiz. %	70.97%	63.90%	159.61%	164.11%	79.91%	94.86%	100.00%	-
DPS	3.50	4.96	5.01	5.01	5.72	5.95	2.48	5.90%
YoY %	-29.44%	-1.00%	0.00%	-12.41%	-3.87%	139.92%	-	-
Horiz. %	141.13%	200.00%	202.02%	202.02%	230.65%	239.92%	100.00%	-
NAPS	2.76	2.6104	2.3673	1.4305	1.8162	1.7144	1.1636	15.47%
YoY %	5.73%	10.27%	65.49%	-21.24%	5.94%	47.34%	-	-
Horiz. %	237.19%	224.34%	203.45%	122.94%	156.08%	147.34%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-22.22%	-21.36%	17.05%	-9.28%	-52.22%	52.63%	-	-
Horiz. %	47.37%	60.90%	77.44%	66.17%	72.93%	152.63%	100.00%	-
P/EPS	9.36	11.64	7.16	5.95	10.21	15.65	7.89	2.88%
YoY %	-19.59%	62.57%	20.34%	-41.72%	-34.76%	98.35%	-	-
Horiz. %	118.63%	147.53%	90.75%	75.41%	129.40%	198.35%	100.00%	-
EY	10.69	8.59	13.97	16.80	9.80	6.39	12.68	-2.80%
YoY %	24.45%	-38.51%	-16.85%	71.43%	53.36%	-49.61%	-	-
Horiz. %	84.31%	67.74%	110.17%	132.49%	77.29%	50.39%	100.00%	-
DY	2.82	3.57	2.35	2.75	3.76	2.15	1.68	9.01%
YoY %	-21.01%	51.91%	-14.55%	-26.86%	74.88%	27.98%	-	-
Horiz. %	167.86%	212.50%	139.88%	163.69%	223.81%	127.98%	100.00%	-
P/NAPS	0.45	0.53	0.90	1.28	0.84	1.62	1.27	-15.87%
YoY %	-15.09%	-41.11%	-29.69%	52.38%	-48.15%	27.56%	-	-
Horiz. %	35.43%	41.73%	70.87%	100.79%	66.14%	127.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-27.50%	-15.79%	-4.04%	8.79%	-53.33%	51.16%	-	-
Horiz. %	44.96%	62.02%	73.64%	76.74%	70.54%	151.16%	100.00%	-
P/EPS	8.60	11.48	6.61	6.75	9.54	15.01	7.64	1.99%
YoY %	-25.09%	73.68%	-2.07%	-29.25%	-36.44%	96.47%	-	-
Horiz. %	112.57%	150.26%	86.52%	88.35%	124.87%	196.47%	100.00%	-
EY	11.62	8.71	15.13	14.82	10.49	6.66	13.10	-1.97%
YoY %	33.41%	-42.43%	2.09%	41.28%	57.51%	-49.16%	-	-
Horiz. %	88.70%	66.49%	115.50%	113.13%	80.08%	50.84%	100.00%	-
DY	3.07	3.62	2.54	2.42	4.02	2.24	1.74	9.92%
YoY %	-15.19%	42.52%	4.96%	-39.80%	79.46%	28.74%	-	-
Horiz. %	176.44%	208.05%	145.98%	139.08%	231.03%	128.74%	100.00%	-
P/NAPS	0.41	0.52	0.83	1.45	0.78	1.55	1.23	-16.72%
YoY %	-21.15%	-37.35%	-42.76%	85.90%	-49.68%	26.02%	-	-
Horiz. %	33.33%	42.28%	67.48%	117.89%	63.41%	126.02%	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