[MKH] YoY TTM Result on 31-Mar-2010 [#2]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	603,920	452,939	257,428	352,806	371,474	304,079	335,887	10.26%
YoY %	33.33%	75.95%	-27.03%	-5.03%	22.16%	-9.47%	-	-
Horiz. %	179.80%	134.85%	76.64%	105.04%	110.59%	90.53%	100.00%	-
PBT	123,748	69,954	40,870	52,077	73,344	57,883	89,976	5.45%
YoY %	76.90%	71.16%	-21.52%	-29.00%	26.71%	-35.67%	-	-
Horiz. %	137.53%	77.75%	45.42%	57.88%	81.52%	64.33%	100.00%	-
Tax	-29,465	-15,426	-9,989	-14,145	-19,924	-12,455	-26,121	2.02%
YoY %	-91.01%	-54.43%	29.38%	29.01%	-59.97%	52.32%	-	-
Horiz. %	112.80%	59.06%	38.24%	54.15%	76.28%	47.68%	100.00%	-
NP	94,283	54,528	30,881	37,932	53,420	45,428	63,855	6.70%
YoY %	72.91%	76.57%	-18.59%	-28.99%	17.59%	-28.86%	-	-
Horiz. %	147.65%	85.39%	48.36%	59.40%	83.66%	71.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,849	55,950	31,102	36,297	53,477	45,590	63,710	6.28%
YoY %	64.16%	79.89%	-14.31%	-32.13%	17.30%	-28.44%	-	-
Horiz. %	144.17%	87.82%	48.82%	56.97%	83.94%	71.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.81%	22.05%	24.44%	27.16%	27.17%	21.52%	29.03%	-
YoY %	7.98%	-9.78%	-10.01%	-0.04%	26.25%	-25.87%	-	-
Horiz. %	82.02%	75.96%	84.19%	93.56%	93.59%	74.13%	100.00%	-
Total Cost	509,637	398,411	226,547	314,874	318,054	258,651	272,032	11.01%
YoY %	27.92%	75.86%	-28.05%	-1.00%	22.97%	-4.92%	-	-
Horiz. %	187.34%	146.46%	83.28%	115.75%	116.92%	95.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	683,234	581,901	529,550	487,142	458,309	574,596	526,358	4.43%
YoY %	17.41%	9.89%	8.71%	6.29%	-20.24%	9.16%	-	-
Horiz. %	129.80%	110.55%	100.61%	92.55%	87.07%	109.16%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	14,546	13,232	12,018	11,449	11,341	9,771	9,753	6.88%
YoY %	9.93%	10.10%	4.97%	0.95%	16.07%	0.18%	-	-
Horiz. %	149.14%	135.67%	123.22%	117.39%	116.28%	100.18%	100.00%	-
Div Payout %	15.84%	23.65%	38.64%	31.54%	21.21%	21.43%	15.31%	-
YoY %	-33.02%	-38.79%	22.51%	48.70%	-1.03%	39.97%	-	-
Horiz. %	103.46%	154.47%	252.38%	206.01%	138.54%	139.97%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	683,234	581,901	529,550	487,142	458,309	574,596	526,358	4.43%
YoY %	17.41%	9.89%	8.71%	6.29%	-20.24%	9.16%	-	-
Horiz. %	129.80%	110.55%	100.61%	92.55%	87.07%	109.16%	100.00%	-
NOSH	341,617	290,950	264,775	243,571	229,154	224,451	194,947	9.79%
YoY %	17.41%	9.89%	8.71%	6.29%	2.10%	15.13%	-	-
Horiz. %	175.24%	149.25%	135.82%	124.94%	117.55%	115.13%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	15.61%	12.04%	12.00%	10.75%	14.38%	14.94%	19.01%	-
YoY %	29.65%	0.33%	11.63%	-25.24%	-3.75%	-21.41%	-	-
Horiz. %	82.11%	63.34%	63.12%	56.55%	75.64%	78.59%	100.00%	-
ROE	13.44%	9.62%	5.87%	7.45%	11.67%	7.93%	12.10%	-
YoY %	39.71%	63.88%	-21.21%	-36.16%	47.16%	-34.46%	-	-
Horiz. %	111.07%	79.50%	48.51%	61.57%	96.45%	65.54%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	176.78	155.68	97.23	144.85	162.11	135.48	172.30	0.42%
YoY %	13.55%	60.12%	-32.88%	-10.65%	19.66%	-21.37%	-	-
Horiz. %	102.60%	90.35%	56.43%	84.07%	94.09%	78.63%	100.00%	-
EPS	26.89	19.23	11.75	14.90	23.34	20.31	32.68	-3.19%
YoY %	39.83%	63.66%	-21.14%	-36.16%	14.92%	-37.85%	-	-
Horiz. %	82.28%	58.84%	35.95%	45.59%	71.42%	62.15%	100.00%	-
DPS	4.26	4.55	4.54	4.70	5.00	4.35	5.00	-2.63%
YoY %	-6.37%	0.22%	-3.40%	-6.00%	14.94%	-13.00%	-	-
Horiz. %	85.20%	91.00%	90.80%	94.00%	100.00%	87.00%	100.00%	-
NAPS	2.00	2.00	2.00	2.00	2.00	2.56	2.70	-4.87%
YoY %	0.00%	0.00%	0.00%	0.00%	-21.88%	-5.19%	-	-
Horiz. %	74.07%	74.07%	74.07%	74.07%	74.07%	94.81%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 243,571
RPS	102.96	77.22	43.89	60.15	63.33	51.84	57.27	10.26%
YoY %	33.33%	75.94%	-27.03%	-5.02%	22.16%	-9.48%	-	-
Horiz. %	179.78%	134.83%	76.64%	105.03%	110.58%	90.52%	100.00%	-
EPS	15.66	9.54	5.30	6.19	9.12	7.77	10.86	6.28%
YoY %	64.15%	80.00%	-14.38%	-32.13%	17.37%	-28.45%	-	-
Horiz. %	144.20%	87.85%	48.80%	57.00%	83.98%	71.55%	100.00%	-
DPS	2.48	2.26	2.05	1.95	1.93	1.67	1.66	6.91%
YoY %	9.73%	10.24%	5.13%	1.04%	15.57%	0.60%	-	-
Horiz. %	149.40%	136.14%	123.49%	117.47%	116.27%	100.60%	100.00%	-
NAPS	1.1648	0.9921	0.9028	0.8305	0.7814	0.9796	0.8974	4.43%
YoY %	17.41%	9.89%	8.71%	6.28%	-20.23%	9.16%	-	-
Horiz. %	129.80%	110.55%	100.60%	92.55%	87.07%	109.16%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.02	1.74	1.54	1.10	0.68	1.13	1.26	-
P/RPS	1.14	1.12	1.58	0.76	0.42	0.83	0.73	7.70%
YoY %	1.79%	-29.11%	107.89%	80.95%	-49.40%	13.70%	-	-
Horiz. %	156.16%	153.42%	216.44%	104.11%	57.53%	113.70%	100.00%	-
P/EPS	7.51	9.05	13.11	7.38	2.91	5.56	3.86	11.72%
YoY %	-17.02%	-30.97%	77.64%	153.61%	-47.66%	44.04%	-	-
Horiz. %	194.56%	234.46%	339.64%	191.19%	75.39%	144.04%	100.00%	-
EY	13.31	11.05	7.63	13.55	34.32	17.97	25.94	-10.51%
YoY %	20.45%	44.82%	-43.69%	-60.52%	90.98%	-30.72%	-	-
Horiz. %	51.31%	42.60%	29.41%	52.24%	132.31%	69.28%	100.00%	-
DY	2.11	2.61	2.95	4.27	7.35	3.85	3.97	-9.99%
YoY %	-19.16%	-11.53%	-30.91%	-41.90%	90.91%	-3.02%	-	-
Horiz. %	53.15%	65.74%	74.31%	107.56%	185.14%	96.98%	100.00%	-
P/NAPS	1.01	0.87	0.77	0.55	0.34	0.44	0.47	13.58%
YoY %	16.09%	12.99%	40.00%	61.76%	-22.73%	-6.38%	-	-
Horiz. %	214.89%	185.11%	163.83%	117.02%	72.34%	93.62%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	29/05/12	30/05/11	26/05/10	26/05/09	29/05/08	28/05/07	-
Price	2.75	2.08	1.54	0.98	0.81	1.12	1.24	-
P/RPS	1.56	1.34	1.58	0.68	0.50	0.83	0.72	13.74%
YoY %	16.42%	-15.19%	132.35%	36.00%	-39.76%	15.28%	-	-
Horiz. %	216.67%	186.11%	219.44%	94.44%	69.44%	115.28%	100.00%	-
P/EPS	10.23	10.82	13.11	6.58	3.47	5.51	3.79	17.97%
YoY %	-5.45%	-17.47%	99.24%	89.63%	-37.02%	45.38%	-	-
Horiz. %	269.92%	285.49%	345.91%	173.61%	91.56%	145.38%	100.00%	-
EY	9.78	9.25	7.63	15.21	28.81	18.14	26.36	-15.21%
YoY %	5.73%	21.23%	-49.84%	-47.21%	58.82%	-31.18%	-	-
Horiz. %	37.10%	35.09%	28.95%	57.70%	109.29%	68.82%	100.00%	-
DY	1.55	2.19	2.95	4.80	6.17	3.89	4.03	-14.70%
YoY %	-29.22%	-25.76%	-38.54%	-22.20%	58.61%	-3.47%	-	-
Horiz. %	38.46%	54.34%	73.20%	119.11%	153.10%	96.53%	100.00%	-
P/NAPS	1.38	1.04	0.77	0.49	0.41	0.44	0.46	20.07%
YoY %	32.69%	35.06%	57.14%	19.51%	-6.82%	-4.35%	-	-
Horiz. %	300.00%	226.09%	167.39%	106.52%	89.13%	95.65%	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