[MKH] YoY TTM Result on 31-Mar-2018 [#2]

Stock

[MKH] MKH BERHAD

Announcement Date

30-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Mar-2018 [#2]

Profit Trend

QoQ- -23.27%

YoY- -54.23%

Quarter Report

MKHB - 2nd Quarter Results (31.3.2018).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	918,296	1,059,673	1,109,675	1,049,511	1,216,378	1,193,140	873,234	0.84%
YoY %	-13.34%	-4.51%	5.73%	-13.72%	1.95%	36.63%	-	-
Horiz. %	105.16%	121.35%	127.08%	120.19%	139.30%	136.63%	100.00%	-
PBT	152,304	136,277	132,775	135,978	265,461	235,135	130,205	2.64%
YoY %	11.76%	2.64%	-2.36%	-48.78%	12.90%	80.59%	-	-
Horiz. %	116.97%	104.66%	101.97%	104.43%	203.88%	180.59%	100.00%	-
Tax	-57,789	-58,255	-48,557	-54,286	-85,286	-65,201	-34,369	9.03%
YoY %	0.80%	-19.97%	10.55%	36.35%	-30.80%	-89.71%	-	-
Horiz. %	168.14%	169.50%	141.28%	157.95%	248.15%	189.71%	100.00%	-
NP	94,515	78,022	84,218	81,692	180,175	169,934	95,836	-0.23%
YoY %	21.14%	-7.36%	3.09%	-54.66%	6.03%	77.32%	-	-
Horiz. %	98.62%	81.41%	87.88%	85.24%	188.00%	177.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,532	51,226	76,172	81,584	178,249	162,877	78,234	-1.25%
YoY %	41.59%	-32.75%	-6.63%	-54.23%	9.44%	108.19%	-	-
Horiz. %	92.71%	65.48%	97.36%	104.28%	227.84%	208.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.94%	42.75%	36.57%	39.92%	32.13%	27.73%	26.40%	-
YoY %	-11.25%	16.90%	-8.39%	24.25%	15.87%	5.04%	-	-
Horiz. %	143.71%	161.93%	138.52%	151.21%	121.70%	105.04%	100.00%	-
Total Cost	823,781	981,651	1,025,457	967,819	1,036,203	1,023,206	777,398	0.96%
YoY %	-16.08%	-4.27%	5.96%	-6.60%	1.27%	31.62%	-	-
Horiz. %	105.97%	126.27%	131.91%	124.49%	133.29%	131.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,662,958	1,599,442	1,595,411	1,513,647	1,266,929	1,187,292	1,044,267	8.05%
YoY %	3.97%	0.25%	5.40%	19.47%	6.71%	13.70%	-	-
Horiz. %	159.25%	153.16%	152.78%	144.95%	121.32%	113.70%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	17,322	23,161	20,529	29,085	29,374	29,358	33,569	-10.43%
YoY %	-25.21%	12.82%	-29.42%	-0.98%	0.05%	-12.54%	-	-
Horiz. %	51.60%	69.00%	61.15%	86.64%	87.50%	87.46%	100.00%	-
Div Payout %	23.88%	45.21%	26.95%	35.65%	16.48%	18.03%	42.91%	-
YoY %	-47.18%	67.76%	-24.40%	116.32%	-8.60%	-57.98%	-	-
Horiz. %	55.65%	105.36%	62.81%	83.08%	38.41%	42.02%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	1,662,958	1,599,442	1,595,411	1,513,647	1,266,929	1,187,292	1,044,267	8.05%
YoY %	3.97%	0.25%	5.40%	19.47%	6.71%	13.70%	-	-
Horiz. %	159.25%	153.16%	152.78%	144.95%	121.32%	113.70%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	422,309	419,537	419,384	5.74%
YoY %	0.00%	0.00%	0.00%	38.89%	0.66%	0.04%	-	-
Horiz. %	139.86%	139.86%	139.86%	139.86%	100.70%	100.04%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	10.29%	7.36%	7.59%	7.78%	14.81%	14.24%	10.97%	-
YoY %	39.81%	-3.03%	-2.44%	-47.47%	4.00%	29.81%	-	-
Horiz. %	93.80%	67.09%	69.19%	70.92%	135.00%	129.81%	100.00%	-
ROE	4.36%	3.20%	4.77%	5.39%	14.07%	13.72%	7.49%	-
YoY %	36.25%	-32.91%	-11.50%	-61.69%	2.55%	83.18%	-	-
Horiz. %	58.21%	42.72%	63.68%	71.96%	187.85%	183.18%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	159.04	183.52	189.19	180.28	288.03	284.39	208.22	-4.38%
YoY %	-13.34%	-3.00%	4.94%	-37.41%	1.28%	36.58%	-	-
Horiz. %	76.38%	88.14%	90.86%	86.58%	138.33%	136.58%	100.00%	-
EPS	12.56	8.87	12.99	14.01	42.21	38.82	18.65	-6.37%
YoY %	41.60%	-31.72%	-7.28%	-66.81%	8.73%	108.15%	-	-
Horiz. %	67.35%	47.56%	69.65%	75.12%	226.33%	208.15%	100.00%	-
DPS	3.00	4.00	3.50	5.00	7.00	7.00	8.00	-15.06%
YoY %	-25.00%	14.29%	-30.00%	-28.57%	0.00%	-12.50%	-	-
Horiz. %	37.50%	50.00%	43.75%	62.50%	87.50%	87.50%	100.00%	-
NAPS	2.88	2.77	2.72	2.60	3.00	2.83	2.49	2.45%
YoY %	3.97%	1.84%	4.62%	-13.33%	6.01%	13.65%	-	-
Horiz. %	115.66%	111.24%	109.24%	104.42%	120.48%	113.65%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	156.56	180.66	189.19	178.93	207.38	203.42	148.88	0.84%
YoY %	-13.34%	-4.51%	5.73%	-13.72%	1.95%	36.63%	-	-
Horiz. %	105.16%	121.35%	127.08%	120.18%	139.29%	136.63%	100.00%	-
EPS	12.37	8.73	12.99	13.91	30.39	27.77	13.34	-1.24%
YoY %	41.70%	-32.79%	-6.61%	-54.23%	9.43%	108.17%	-	-
Horiz. %	92.73%	65.44%	97.38%	104.27%	227.81%	208.17%	100.00%	-
DPS	2.95	3.95	3.50	4.96	5.01	5.01	5.72	-10.43%
YoY %	-25.32%	12.86%	-29.44%	-1.00%	0.00%	-12.41%	-	-
Horiz. %	51.57%	69.06%	61.19%	86.71%	87.59%	87.59%	100.00%	-
NAPS	2.8352	2.7269	2.72	2.5806	2.16	2.0242	1.7804	8.05%
YoY %	3.97%	0.25%	5.40%	19.47%	6.71%	13.69%	-	-
Horiz. %	159.25%	153.16%	152.77%	144.94%	121.32%	113.69%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	1.44	0.92	1.29	1.44	3.06	2.55	2.75	-
P/RPS	0.91	0.50	0.68	0.80	1.06	0.90	1.32	-6.00%
YoY %	82.00%	-26.47%	-15.00%	-24.53%	17.78%	-31.82%	-	-
Horiz. %	68.94%	37.88%	51.52%	60.61%	80.30%	68.18%	100.00%	-
P/EPS	11.46	10.37	9.93	10.28	7.25	6.57	14.74	-4.10%
YoY %	10.51%	4.43%	-3.40%	41.79%	10.35%	-55.43%	-	-
Horiz. %	77.75%	70.35%	67.37%	69.74%	49.19%	44.57%	100.00%	-
EY	8.72	9.64	10.07	9.73	13.79	15.22	6.78	4.27%
YoY %	-9.54%	-4.27%	3.49%	-29.44%	-9.40%	124.48%	-	-
Horiz. %	128.61%	142.18%	148.53%	143.51%	203.39%	224.48%	100.00%	-
DY	2.08	4.35	2.71	3.47	2.29	2.75	2.91	-5.43%
YoY %	-52.18%	60.52%	-21.90%	51.53%	-16.73%	-5.50%	-	-
Horiz. %	71.48%	149.48%	93.13%	119.24%	78.69%	94.50%	100.00%	-
P/NAPS	0.50	0.33	0.47	0.55	1.02	0.90	1.10	-12.30%
YoY %	51.52%	-29.79%	-14.55%	-46.08%	13.33%	-18.18%	-	-
Horiz. %	45.45%	30.00%	42.73%	50.00%	92.73%	81.82%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	03/06/20	29/05/19	30/05/18	30/05/17	27/05/16	28/05/15	-
Price	1.34	1.19	1.25	1.29	2.49	2.40	2.40	-
P/RPS	0.84	0.65	0.66	0.72	0.86	0.84	1.15	-5.09%
YoY %	29.23%	-1.52%	-8.33%	-16.28%	2.38%	-26.96%	-	-
Horiz. %	73.04%	56.52%	57.39%	62.61%	74.78%	73.04%	100.00%	-
P/EPS	10.67	13.41	9.63	9.21	5.90	6.18	12.87	-3.07%
YoY %	-20.43%	39.25%	4.56%	56.10%	-4.53%	-51.98%	-	-
Horiz. %	82.91%	104.20%	74.83%	71.56%	45.84%	48.02%	100.00%	-
EY	9.37	7.46	10.39	10.86	16.95	16.18	7.77	3.16%
YoY %	25.60%	-28.20%	-4.33%	-35.93%	4.76%	108.24%	-	-
Horiz. %	120.59%	96.01%	133.72%	139.77%	218.15%	208.24%	100.00%	-
DY	2.24	3.36	2.80	3.87	2.81	2.92	3.33	-6.38%
YoY %	-33.33%	20.00%	-27.65%	37.72%	-3.77%	-12.31%	-	-
Horiz. %	67.27%	100.90%	84.08%	116.22%	84.38%	87.69%	100.00%	-
P/NAPS	0.47	0.43	0.46	0.50	0.83	0.85	0.96	-11.21%
YoY %	9.30%	-6.52%	-8.00%	-39.76%	-2.35%	-11.46%	-	-
Horiz. %	48.96%	44.79%	47.92%	52.08%	86.46%	88.54%	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