[MKH] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 23.23%
YoY- 103.63%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 627,252 570,140 591,344 555,924 501,384 474,148 486,484 18.48%
PBT 145,616 129,902 181,024 100,087 81,728 82,580 86,652 41.39%
Tax -35,490 -29,434 -37,152 -24,633 -21,001 -19,770 -22,084 37.23%
NP 110,125 100,468 143,872 75,454 60,726 62,810 64,568 42.79%
-
NP to SH 105,600 93,764 136,832 77,409 62,817 64,884 66,108 36.68%
-
Tax Rate 24.37% 22.66% 20.52% 24.61% 25.70% 23.94% 25.49% -
Total Cost 517,126 469,672 447,472 480,470 440,657 411,338 421,916 14.54%
-
Net Worth 894,028 859,844 912,000 724,820 756,601 814,687 748,342 12.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 14,554 - - - -
Div Payout % - - - 18.80% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 894,028 859,844 912,000 724,820 756,601 814,687 748,342 12.60%
NOSH 341,232 341,208 320,000 291,092 291,000 290,959 264,432 18.54%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.56% 17.62% 24.33% 13.57% 12.11% 13.25% 13.27% -
ROE 11.81% 10.90% 15.00% 10.68% 8.30% 7.96% 8.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 183.82 167.09 184.80 190.98 172.30 162.96 183.97 -0.05%
EPS 30.95 27.48 42.76 26.12 21.59 22.30 25.00 15.31%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.62 2.52 2.85 2.49 2.60 2.80 2.83 -5.01%
Adjusted Per Share Value based on latest NOSH - 290,939
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 106.94 97.20 100.82 94.78 85.48 80.84 82.94 18.48%
EPS 18.00 15.99 23.33 13.20 10.71 11.06 11.27 36.67%
DPS 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
NAPS 1.5242 1.4659 1.5549 1.2357 1.2899 1.389 1.2758 12.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.53 2.02 1.79 2.23 2.01 1.74 1.49 -
P/RPS 1.38 1.21 0.97 1.17 1.17 1.07 0.81 42.69%
P/EPS 8.18 7.35 4.19 8.39 9.31 7.80 5.96 23.52%
EY 12.23 13.60 23.89 11.92 10.74 12.82 16.78 -19.02%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 0.63 0.90 0.77 0.62 0.53 49.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 -
Price 2.45 2.75 1.87 2.23 2.48 2.08 1.81 -
P/RPS 1.33 1.65 1.01 1.17 1.44 1.28 0.98 22.60%
P/EPS 7.92 10.01 4.37 8.39 11.49 9.33 7.24 6.17%
EY 12.63 9.99 22.87 11.92 8.70 10.72 13.81 -5.78%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 0.66 0.90 0.95 0.74 0.64 29.24%

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