[MKH] YoY TTM Result on 31-Dec-2015 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 36.16%
YoY- 0.32%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,155,256 1,002,100 1,260,533 1,100,629 831,661 722,878 582,139 12.09%
PBT 139,799 163,508 271,653 180,942 184,194 114,197 123,680 2.06%
Tax -51,641 -60,603 -83,020 -52,634 -47,740 -24,507 -28,400 10.47%
NP 88,158 102,905 188,633 128,308 136,454 89,690 95,280 -1.28%
-
NP to SH 78,793 106,322 184,260 118,402 118,030 86,544 95,090 -3.08%
-
Tax Rate 36.94% 37.06% 30.56% 29.09% 25.92% 21.46% 22.96% -
Total Cost 1,067,098 899,195 1,071,900 972,321 695,207 633,188 486,859 13.96%
-
Net Worth 1,595,411 1,518,270 1,258,919 1,136,612 1,032,274 697,837 640,000 16.43%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 20,529 29,085 29,374 29,358 33,569 34,891 14,546 5.90%
Div Payout % 26.05% 27.36% 15.94% 24.80% 28.44% 40.32% 15.30% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,595,411 1,518,270 1,258,919 1,136,612 1,032,274 697,837 640,000 16.43%
NOSH 586,548 585,691 419,639 419,414 419,623 348,918 320,000 10.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.63% 10.27% 14.96% 11.66% 16.41% 12.41% 16.37% -
ROE 4.94% 7.00% 14.64% 10.42% 11.43% 12.40% 14.86% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 196.96 172.27 300.38 262.42 198.19 207.18 181.92 1.33%
EPS 13.43 18.28 43.91 28.23 28.13 24.80 29.72 -12.39%
DPS 3.50 5.00 7.00 7.00 8.00 10.00 4.55 -4.27%
NAPS 2.72 2.61 3.00 2.71 2.46 2.00 2.00 5.25%
Adjusted Per Share Value based on latest NOSH - 419,414
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 199.81 173.32 218.02 190.37 143.84 125.03 100.69 12.09%
EPS 13.63 18.39 31.87 20.48 20.41 14.97 16.45 -3.08%
DPS 3.55 5.03 5.08 5.08 5.81 6.03 2.52 5.87%
NAPS 2.7594 2.626 2.1774 1.9659 1.7854 1.207 1.1069 16.43%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.13 1.63 2.84 2.40 2.64 2.69 1.79 -
P/RPS 0.57 0.95 0.95 0.91 1.33 1.30 0.98 -8.63%
P/EPS 8.41 8.92 6.47 8.50 9.39 10.85 6.02 5.72%
EY 11.89 11.21 15.46 11.76 10.65 9.22 16.60 -5.40%
DY 3.10 3.07 2.46 2.92 3.03 3.72 2.54 3.37%
P/NAPS 0.42 0.62 0.95 0.89 1.07 1.35 0.90 -11.92%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 -
Price 1.26 1.63 3.09 2.25 2.81 3.90 1.87 -
P/RPS 0.64 0.95 1.03 0.86 1.42 1.88 1.03 -7.62%
P/EPS 9.38 8.92 7.04 7.97 9.99 15.72 6.29 6.88%
EY 10.66 11.21 14.21 12.55 10.01 6.36 15.89 -6.43%
DY 2.78 3.07 2.27 3.11 2.85 2.56 2.43 2.26%
P/NAPS 0.46 0.62 1.03 0.83 1.14 1.95 0.94 -11.22%

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