[MKH] QoQ Annualized Quarter Result on 30-Jun-2017 [#3]

Stock

[MKH] MKH BERHAD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Jun-2017 [#3]

Profit Trend

QoQ- -8.06%

YoY- -19.61%

Quarter Report

MKHB - 3rd Quarter Results (30.6.2017).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	1,039,556	777,164	1,068,834	1,077,136	1,078,202	1,044,100	1,265,873	-12.31%
YoY %	33.76%	-27.29%	-0.77%	-0.10%	3.27%	-17.52%	-	-
Horiz. %	82.12%	61.39%	84.43%	85.09%	85.17%	82.48%	100.00%	-
PBT	137,752	109,604	193,353	235,128	252,502	228,984	304,669	-41.11%
YoY %	25.68%	-43.31%	-17.77%	-6.88%	10.27%	-24.84%	-	-
Horiz. %	45.21%	35.97%	63.46%	77.17%	82.88%	75.16%	100.00%	-
Tax	-49,144	-42,096	-65,849	-70,498	-72,270	-63,080	-90,491	-33.46%
YoY %	-16.74%	36.07%	6.59%	2.45%	-14.57%	30.29%	-	-
Horiz. %	54.31%	46.52%	72.77%	77.91%	79.86%	69.71%	100.00%	-
NP	88,608	67,508	127,504	164,629	180,232	165,904	214,178	-44.50%
YoY %	31.26%	-47.05%	-22.55%	-8.66%	8.64%	-22.54%	-	-
Horiz. %	41.37%	31.52%	59.53%	76.87%	84.15%	77.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,528	66,536	130,477	165,786	180,314	163,156	205,041	-45.51%
YoY %	24.04%	-49.01%	-21.30%	-8.06%	10.52%	-20.43%	-	-
Horiz. %	40.25%	32.45%	63.63%	80.86%	87.94%	79.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.68%	38.41%	34.06%	29.98%	28.62%	27.55%	29.70%	-
YoY %	-7.11%	12.77%	13.61%	4.75%	3.88%	-7.24%	-	-
Horiz. %	120.13%	129.33%	114.68%	100.94%	96.36%	92.76%	100.00%	-
Total Cost	950,948	709,656	941,330	912,506	897,970	878,196	1,051,695	-6.49%
YoY %	34.00%	-24.61%	3.16%	1.62%	2.25%	-16.50%	-	-
Horiz. %	90.42%	67.48%	89.51%	86.77%	85.38%	83.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	1,288,294	1,061,084	26.74%
YoY %	-0.30%	8.89%	0.41%	3.69%	3.96%	21.41%	-	-
Horiz. %	142.65%	143.09%	131.41%	130.87%	126.22%	121.41%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	58,217	116,342	37,112	49,467	59,147	117,499	29,358	57.90%
YoY %	-49.96%	213.49%	-24.98%	-16.37%	-49.66%	300.23%	-	-
Horiz. %	198.30%	396.29%	126.41%	168.50%	201.47%	400.23%	100.00%	-
Div Payout %	70.54%	174.86%	28.44%	29.84%	32.80%	72.02%	14.32%	-
YoY %	-59.66%	514.84%	-4.69%	-9.02%	-54.46%	402.93%	-	-
Horiz. %	492.60%	1,221.09%	198.60%	208.38%	229.05%	502.93%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	1,288,294	1,061,084	26.74%
YoY %	-0.30%	8.89%	0.41%	3.69%	3.96%	21.41%	-	-
Horiz. %	142.65%	143.09%	131.41%	130.87%	126.22%	121.41%	100.00%	-
NOSH	586,548	585,691	530,178	530,008	422,478	419,639	419,400	25.08%
YoY %	0.15%	10.47%	0.03%	25.45%	0.68%	0.06%	-	-
Horiz. %	139.85%	139.65%	126.41%	126.37%	100.73%	100.06%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	8.52%	8.69%	11.93%	15.28%	16.72%	15.89%	16.92%	-
YoY %	-1.96%	-27.16%	-21.92%	-8.61%	5.22%	-6.09%	-	-
Horiz. %	50.35%	51.36%	70.51%	90.31%	98.82%	93.91%	100.00%	-
ROE	5.45%	4.38%	9.36%	11.94%	13.46%	12.66%	19.32%	-
YoY %	24.43%	-53.21%	-21.61%	-11.29%	6.32%	-34.47%	-	-
Horiz. %	28.21%	22.67%	48.45%	61.80%	69.67%	65.53%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	178.57	133.60	201.60	203.23	255.21	248.81	301.83	-29.54%
YoY %	33.66%	-33.73%	-0.80%	-20.37%	2.57%	-17.57%	-	-
Horiz. %	59.16%	44.26%	66.79%	67.33%	84.55%	82.43%	100.00%	-
EPS	14.18	11.44	24.61	31.28	42.68	38.88	40.01	-49.95%
YoY %	23.95%	-53.51%	-21.32%	-26.71%	9.77%	-2.82%	-	-
Horiz. %	35.44%	28.59%	61.51%	78.18%	106.67%	97.18%	100.00%	-
DPS	10.00	20.00	7.00	9.33	14.00	28.00	7.00	26.87%
YoY %	-50.00%	185.71%	-24.97%	-33.36%	-50.00%	300.00%	-	-
Horiz. %	142.86%	285.71%	100.00%	133.29%	200.00%	400.00%	100.00%	-
NAPS	2.60	2.61	2.63	2.62	3.17	3.07	2.53	1.83%
YoY %	-0.38%	-0.76%	0.38%	-17.35%	3.26%	21.34%	-	-
Horiz. %	102.77%	103.16%	103.95%	103.56%	125.30%	121.34%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 529,969
RPS	177.23	132.50	182.22	183.64	183.82	178.01	215.82	-12.31%
YoY %	33.76%	-27.29%	-0.77%	-0.10%	3.26%	-17.52%	-	-
Horiz. %	82.12%	61.39%	84.43%	85.09%	85.17%	82.48%	100.00%	-
EPS	14.07	11.34	22.24	28.26	30.74	27.82	34.96	-45.51%
YoY %	24.07%	-49.01%	-21.30%	-8.07%	10.50%	-20.42%	-	-
Horiz. %	40.25%	32.44%	63.62%	80.84%	87.93%	79.58%	100.00%	-
DPS	9.93	19.84	6.33	8.43	10.08	20.03	5.01	57.85%
YoY %	-49.95%	213.43%	-24.91%	-16.37%	-49.68%	299.80%	-	-
Horiz. %	198.20%	396.01%	126.35%	168.26%	201.20%	399.80%	100.00%	-
NAPS	2.5806	2.5885	2.3772	2.3674	2.2833	2.1964	1.809	26.75%
YoY %	-0.31%	8.89%	0.41%	3.68%	3.96%	21.42%	-	-
Horiz. %	142.65%	143.09%	131.41%	130.87%	126.22%	121.42%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	1.44	1.63	2.19	2.36	3.06	2.84	2.93	-
P/RPS	0.81	1.22	1.09	1.16	1.20	1.14	0.97	-11.33%
YoY %	-33.61%	11.93%	-6.03%	-3.33%	5.26%	17.53%	-	-
Horiz. %	83.51%	125.77%	112.37%	119.59%	123.71%	117.53%	100.00%	-
P/EPS	10.16	14.25	8.90	7.54	7.17	7.30	5.99	42.27%
YoY %	-28.70%	60.11%	18.04%	5.16%	-1.78%	21.87%	-	-
Horiz. %	169.62%	237.90%	148.58%	125.88%	119.70%	121.87%	100.00%	-
EY	9.84	7.02	11.24	13.25	13.95	13.69	16.69	-29.71%
YoY %	40.17%	-37.54%	-15.17%	-5.02%	1.90%	-17.97%	-	-
Horiz. %	58.96%	42.06%	67.35%	79.39%	83.58%	82.03%	100.00%	-
DY	6.94	12.27	3.20	3.95	4.58	9.86	2.39	103.66%
YoY %	-43.44%	283.44%	-18.99%	-13.76%	-53.55%	312.55%	-	-
Horiz. %	290.38%	513.39%	133.89%	165.27%	191.63%	412.55%	100.00%	-
P/NAPS	0.55	0.62	0.83	0.90	0.97	0.93	1.16	-39.22%
YoY %	-11.29%	-25.30%	-7.78%	-7.22%	4.30%	-19.83%	-	-
Horiz. %	47.41%	53.45%	71.55%	77.59%	83.62%	80.17%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	30/05/18	28/02/18	28/11/17	25/08/17	30/05/17	27/02/17	25/11/16	-
Price	1.29	1.63	1.83	2.18	2.49	3.09	2.82	-
P/RPS	0.72	1.22	0.91	1.07	0.98	1.24	0.93	-15.69%
YoY %	-40.98%	34.07%	-14.95%	9.18%	-20.97%	33.33%	-	-
Horiz. %	77.42%	131.18%	97.85%	115.05%	105.38%	133.33%	100.00%	-
P/EPS	9.10	14.25	7.44	6.97	5.83	7.95	5.77	35.52%
YoY %	-36.14%	91.53%	6.74%	19.55%	-26.67%	37.78%	-	-
Horiz. %	157.71%	246.97%	128.94%	120.80%	101.04%	137.78%	100.00%	-
EY	10.99	7.02	13.45	14.35	17.14	12.58	17.34	-26.23%
YoY %	56.55%	-47.81%	-6.27%	-16.28%	36.25%	-27.45%	-	-
Horiz. %	63.38%	40.48%	77.57%	82.76%	98.85%	72.55%	100.00%	-
DY	7.75	12.27	3.83	4.28	5.62	9.06	2.48	113.89%
YoY %	-36.84%	220.37%	-10.51%	-23.84%	-37.97%	265.32%	-	-
Horiz. %	312.50%	494.76%	154.44%	172.58%	226.61%	365.32%	100.00%	-
P/NAPS	0.50	0.62	0.70	0.83	0.79	1.01	1.11	-41.26%
YoY %	-19.35%	-11.43%	-15.66%	5.06%	-21.78%	-9.01%	-	-
Horiz. %	45.05%	55.86%	63.06%	74.77%	71.17%	90.99%	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