[MKH] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -3.41%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,193,140 873,234 773,791 603,920 452,939 257,428 352,806 22.49%
PBT 235,135 130,205 169,495 123,748 69,954 40,870 52,077 28.53%
Tax -65,201 -34,369 -37,981 -29,465 -15,426 -9,989 -14,145 28.97%
NP 169,934 95,836 131,514 94,283 54,528 30,881 37,932 28.36%
-
NP to SH 162,877 78,234 124,570 91,849 55,950 31,102 36,297 28.40%
-
Tax Rate 27.73% 26.40% 22.41% 23.81% 22.05% 24.44% 27.16% -
Total Cost 1,023,206 777,398 642,277 509,637 398,411 226,547 314,874 21.68%
-
Net Worth 1,187,292 1,044,267 1,189,983 683,234 581,901 529,550 487,142 15.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 29,358 33,569 34,891 14,546 13,232 12,018 11,449 16.97%
Div Payout % 18.03% 42.91% 28.01% 15.84% 23.65% 38.64% 31.54% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,187,292 1,044,267 1,189,983 683,234 581,901 529,550 487,142 15.99%
NOSH 419,537 419,384 419,008 341,617 290,950 264,775 243,571 9.47%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.24% 10.97% 17.00% 15.61% 12.04% 12.00% 10.75% -
ROE 13.72% 7.49% 10.47% 13.44% 9.62% 5.87% 7.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 284.39 208.22 184.67 176.78 155.68 97.23 144.85 11.88%
EPS 38.82 18.65 29.73 26.89 19.23 11.75 14.90 17.28%
DPS 7.00 8.00 8.33 4.26 4.55 4.54 4.70 6.85%
NAPS 2.83 2.49 2.84 2.00 2.00 2.00 2.00 5.95%
Adjusted Per Share Value based on latest NOSH - 341,617
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 203.42 148.88 131.92 102.96 77.22 43.89 60.15 22.49%
EPS 27.77 13.34 21.24 15.66 9.54 5.30 6.19 28.39%
DPS 5.01 5.72 5.95 2.48 2.26 2.05 1.95 17.01%
NAPS 2.0242 1.7804 2.0288 1.1648 0.9921 0.9028 0.8305 15.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.55 2.75 4.85 2.02 1.74 1.54 1.10 -
P/RPS 0.90 1.32 2.63 1.14 1.12 1.58 0.76 2.85%
P/EPS 6.57 14.74 16.31 7.51 9.05 13.11 7.38 -1.91%
EY 15.22 6.78 6.13 13.31 11.05 7.63 13.55 1.95%
DY 2.75 2.91 1.72 2.11 2.61 2.95 4.27 -7.06%
P/NAPS 0.90 1.10 1.71 1.01 0.87 0.77 0.55 8.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 27/05/14 29/05/13 29/05/12 30/05/11 26/05/10 -
Price 2.40 2.40 3.66 2.75 2.08 1.54 0.98 -
P/RPS 0.84 1.15 1.98 1.56 1.34 1.58 0.68 3.58%
P/EPS 6.18 12.87 12.31 10.23 10.82 13.11 6.58 -1.03%
EY 16.18 7.77 8.12 9.78 9.25 7.63 15.21 1.03%
DY 2.92 3.33 2.28 1.55 2.19 2.95 4.80 -7.94%
P/NAPS 0.85 0.96 1.29 1.38 1.04 0.77 0.49 9.60%

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