Highlights

[MKH] YoY Quarter Result on 2018-09-30 [#4]

Stock [MKH]: MKH BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     -77.14%    YoY -     -15.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 333,490 260,982 395,182 348,706 223,586 217,780 179,886 10.83%
  YoY % 27.78% -33.96% 13.33% 55.96% 2.67% 21.07% -
  Horiz. % 185.39% 145.08% 219.68% 193.85% 124.29% 121.07% 100.00%
PBT 26,053 17,007 76,572 39,385 41,485 25,241 38,791 -6.42%
  YoY % 53.19% -77.79% 94.42% -5.06% 64.36% -34.93% -
  Horiz. % 67.16% 43.84% 197.40% 101.53% 106.94% 65.07% 100.00%
Tax -17,199 -12,975 -26,594 -14,766 -11,405 -688 -8,882 11.64%
  YoY % -32.55% 51.21% -80.10% -29.47% -1,557.70% 92.25% -
  Horiz. % 193.64% 146.08% 299.41% 166.25% 128.41% 7.75% 100.00%
NP 8,854 4,032 49,978 24,619 30,080 24,553 29,909 -18.35%
  YoY % 119.59% -91.93% 103.01% -18.15% 22.51% -17.91% -
  Horiz. % 29.60% 13.48% 167.10% 82.31% 100.57% 82.09% 100.00%
NP to SH 5,165 6,137 50,377 25,042 25,595 24,769 30,296 -25.53%
  YoY % -15.84% -87.82% 101.17% -2.16% 3.33% -18.24% -
  Horiz. % 17.05% 20.26% 166.28% 82.66% 84.48% 81.76% 100.00%
Tax Rate 66.02 % 76.29 % 34.73 % 37.49 % 27.49 % 2.73 % 22.90 % 19.29%
  YoY % -13.46% 119.67% -7.36% 36.38% 906.96% -88.08% -
  Horiz. % 288.30% 333.14% 151.66% 163.71% 120.04% 11.92% 100.00%
Total Cost 324,636 256,950 345,204 324,087 193,506 193,227 149,977 13.73%
  YoY % 26.34% -25.57% 6.52% 67.48% 0.14% 28.84% -
  Horiz. % 216.46% 171.33% 230.17% 216.09% 129.02% 128.84% 100.00%
Net Worth 1,536,934 1,391,406 1,061,316 1,103,108 839,169 626,926 581,879 17.56%
  YoY % 10.46% 31.10% -3.79% 31.45% 33.85% 7.74% -
  Horiz. % 264.13% 239.12% 182.39% 189.58% 144.22% 107.74% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 14,546 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 48.02 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,536,934 1,391,406 1,061,316 1,103,108 839,169 626,926 581,879 17.56%
  YoY % 10.46% 31.10% -3.79% 31.45% 33.85% 7.74% -
  Horiz. % 264.13% 239.12% 182.39% 189.58% 144.22% 107.74% 100.00%
NOSH 582,172 529,051 419,492 419,432 419,584 313,463 290,939 12.25%
  YoY % 10.04% 26.12% 0.01% -0.04% 33.85% 7.74% -
  Horiz. % 200.10% 181.84% 144.19% 144.17% 144.22% 107.74% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.65 % 1.54 % 12.65 % 7.06 % 13.45 % 11.27 % 16.63 % -26.36%
  YoY % 72.08% -87.83% 79.18% -47.51% 19.34% -32.23% -
  Horiz. % 15.94% 9.26% 76.07% 42.45% 80.88% 67.77% 100.00%
ROE 0.34 % 0.44 % 4.75 % 2.27 % 3.05 % 3.95 % 5.21 % -36.54%
  YoY % -22.73% -90.74% 109.25% -25.57% -22.78% -24.18% -
  Horiz. % 6.53% 8.45% 91.17% 43.57% 58.54% 75.82% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 57.28 49.33 94.20 83.14 53.29 69.48 61.83 -1.27%
  YoY % 16.12% -47.63% 13.30% 56.01% -23.30% 12.37% -
  Horiz. % 92.64% 79.78% 152.35% 134.47% 86.19% 112.37% 100.00%
EPS 0.89 1.16 9.83 5.97 6.10 6.01 10.22 -33.41%
  YoY % -23.28% -88.20% 64.66% -2.13% 1.50% -41.19% -
  Horiz. % 8.71% 11.35% 96.18% 58.41% 59.69% 58.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6400 2.6300 2.5300 2.6300 2.0000 2.0000 2.0000 4.73%
  YoY % 0.38% 3.95% -3.80% 31.50% 0.00% 0.00% -
  Horiz. % 132.00% 131.50% 126.50% 131.50% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 586,548
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 56.86 44.49 67.37 59.45 38.12 37.13 30.67 10.83%
  YoY % 27.80% -33.96% 13.32% 55.95% 2.67% 21.06% -
  Horiz. % 185.39% 145.06% 219.66% 193.84% 124.29% 121.06% 100.00%
EPS 0.88 1.05 8.59 4.27 4.36 4.22 5.17 -25.55%
  YoY % -16.19% -87.78% 101.17% -2.06% 3.32% -18.38% -
  Horiz. % 17.02% 20.31% 166.15% 82.59% 84.33% 81.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.6203 2.3722 1.8094 1.8807 1.4307 1.0688 0.9920 17.56%
  YoY % 10.46% 31.10% -3.79% 31.45% 33.86% 7.74% -
  Horiz. % 264.14% 239.13% 182.40% 189.59% 144.22% 107.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.2600 2.1900 2.9300 2.2700 3.7000 2.6300 2.2300 -
P/RPS 2.20 4.44 3.11 2.73 6.94 3.79 3.61 -7.92%
  YoY % -50.45% 42.77% 13.92% -60.66% 83.11% 4.99% -
  Horiz. % 60.94% 122.99% 86.15% 75.62% 192.24% 104.99% 100.00%
P/EPS 142.02 188.79 24.40 38.02 60.65 33.28 21.42 37.04%
  YoY % -24.77% 673.73% -35.82% -37.31% 82.24% 55.37% -
  Horiz. % 663.03% 881.37% 113.91% 177.50% 283.15% 155.37% 100.00%
EY 0.70 0.53 4.10 2.63 1.65 3.00 4.67 -27.11%
  YoY % 32.08% -87.07% 55.89% 59.39% -45.00% -35.76% -
  Horiz. % 14.99% 11.35% 87.79% 56.32% 35.33% 64.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.48 0.83 1.16 0.86 1.85 1.32 1.12 -13.16%
  YoY % -42.17% -28.45% 34.88% -53.51% 40.15% 17.86% -
  Horiz. % 42.86% 74.11% 103.57% 76.79% 165.18% 117.86% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 25/11/16 27/11/15 28/11/14 28/11/13 27/11/12 -
Price 1.1900 1.8300 2.8200 2.2300 3.1000 2.6500 2.2300 -
P/RPS 2.08 3.71 2.99 2.68 5.82 3.81 3.61 -8.78%
  YoY % -43.94% 24.08% 11.57% -53.95% 52.76% 5.54% -
  Horiz. % 57.62% 102.77% 82.83% 74.24% 161.22% 105.54% 100.00%
P/EPS 134.13 157.76 23.48 37.35 50.82 33.54 21.42 35.74%
  YoY % -14.98% 571.89% -37.14% -26.51% 51.52% 56.58% -
  Horiz. % 626.19% 736.51% 109.62% 174.37% 237.25% 156.58% 100.00%
EY 0.75 0.63 4.26 2.68 1.97 2.98 4.67 -26.26%
  YoY % 19.05% -85.21% 58.96% 36.04% -33.89% -36.19% -
  Horiz. % 16.06% 13.49% 91.22% 57.39% 42.18% 63.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.70 1.11 0.85 1.55 1.33 1.12 -14.09%
  YoY % -35.71% -36.94% 30.59% -45.16% 16.54% 18.75% -
  Horiz. % 40.18% 62.50% 99.11% 75.89% 138.39% 118.75% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers