[MKH] YoY TTM Result on 31-Dec-2010 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -21.08%
YoY- -44.49%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 722,878 582,139 411,900 245,999 369,529 367,772 284,912 16.76%
PBT 114,197 123,680 60,377 31,772 61,262 72,393 65,536 9.68%
Tax -24,507 -28,400 -13,314 -7,700 -16,369 -19,982 -13,995 9.77%
NP 89,690 95,280 47,063 24,072 44,893 52,411 51,541 9.66%
-
NP to SH 86,544 95,090 47,687 24,132 43,475 52,575 51,541 9.01%
-
Tax Rate 21.46% 22.96% 22.05% 24.24% 26.72% 27.60% 21.35% -
Total Cost 633,188 486,859 364,837 221,927 324,636 315,361 233,371 18.08%
-
Net Worth 697,837 640,000 528,864 481,052 457,865 625,611 556,546 3.83%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 34,891 14,546 13,232 12,018 11,449 11,341 9,771 23.60%
Div Payout % 40.32% 15.30% 27.75% 49.80% 26.34% 21.57% 18.96% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 697,837 640,000 528,864 481,052 457,865 625,611 556,546 3.83%
NOSH 348,918 320,000 264,432 240,526 228,932 229,161 219,979 7.98%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.41% 16.37% 11.43% 9.79% 12.15% 14.25% 18.09% -
ROE 12.40% 14.86% 9.02% 5.02% 9.50% 8.40% 9.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 207.18 181.92 155.77 102.28 161.41 160.49 129.52 8.13%
EPS 24.80 29.72 18.03 10.03 18.99 22.94 23.43 0.95%
DPS 10.00 4.55 5.00 5.00 5.00 4.95 4.44 14.47%
NAPS 2.00 2.00 2.00 2.00 2.00 2.73 2.53 -3.83%
Adjusted Per Share Value based on latest NOSH - 240,526
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 125.03 100.69 71.24 42.55 63.91 63.61 49.28 16.76%
EPS 14.97 16.45 8.25 4.17 7.52 9.09 8.91 9.02%
DPS 6.03 2.52 2.29 2.08 1.98 1.96 1.69 23.59%
NAPS 1.207 1.1069 0.9147 0.832 0.7919 1.0821 0.9626 3.83%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.69 1.79 1.49 1.37 1.14 0.67 1.19 -
P/RPS 1.30 0.98 0.96 1.34 0.71 0.42 0.92 5.92%
P/EPS 10.85 6.02 8.26 13.65 6.00 2.92 5.08 13.46%
EY 9.22 16.60 12.10 7.32 16.66 34.24 19.69 -11.86%
DY 3.72 2.54 3.36 3.65 4.39 7.39 3.73 -0.04%
P/NAPS 1.35 0.90 0.75 0.69 0.57 0.25 0.47 19.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 27/02/08 -
Price 3.90 1.87 1.81 1.50 1.08 0.70 1.14 -
P/RPS 1.88 1.03 1.16 1.47 0.67 0.44 0.88 13.47%
P/EPS 15.72 6.29 10.04 14.95 5.69 3.05 4.87 21.54%
EY 6.36 15.89 9.96 6.69 17.58 32.77 20.55 -17.74%
DY 2.56 2.43 2.76 3.33 4.63 7.07 3.90 -6.76%
P/NAPS 1.95 0.94 0.91 0.75 0.54 0.26 0.45 27.65%

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