[MKH] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -1.54%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 777,248 741,284 729,980 688,219 627,252 570,140 591,344 20.05%
PBT 161,433 199,986 100,000 134,453 145,616 129,902 181,024 -7.37%
Tax -42,044 -50,784 -25,956 -27,306 -35,490 -29,434 -37,152 8.62%
NP 119,389 149,202 74,044 107,147 110,125 100,468 143,872 -11.72%
-
NP to SH 105,452 134,966 67,132 103,969 105,600 93,764 136,832 -15.98%
-
Tax Rate 26.04% 25.39% 25.96% 20.31% 24.37% 22.66% 20.52% -
Total Cost 657,858 592,082 655,936 581,072 517,126 469,672 447,472 29.38%
-
Net Worth 1,006,434 1,190,383 945,570 711,693 894,028 859,844 912,000 6.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 55,913 83,829 139,567 - - - - -
Div Payout % 53.02% 62.11% 207.90% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,006,434 1,190,383 945,570 711,693 894,028 859,844 912,000 6.80%
NOSH 419,347 419,149 348,918 313,521 341,232 341,208 320,000 19.81%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.36% 20.13% 10.14% 15.57% 17.56% 17.62% 24.33% -
ROE 10.48% 11.34% 7.10% 14.61% 11.81% 10.90% 15.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 185.35 176.85 209.21 219.51 183.82 167.09 184.80 0.19%
EPS 25.15 32.20 19.24 25.24 30.95 27.48 42.76 -29.86%
DPS 13.33 20.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.84 2.71 2.27 2.62 2.52 2.85 -10.85%
Adjusted Per Share Value based on latest NOSH - 313,463
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.43 128.21 126.26 119.03 108.49 98.61 102.28 20.04%
EPS 18.24 23.34 11.61 17.98 18.26 16.22 23.67 -15.98%
DPS 9.67 14.50 24.14 0.00 0.00 0.00 0.00 -
NAPS 1.7407 2.0589 1.6355 1.2309 1.5463 1.4872 1.5774 6.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.88 4.85 2.69 2.63 2.53 2.02 1.79 -
P/RPS 2.09 2.74 1.29 1.20 1.38 1.21 0.97 67.05%
P/EPS 15.43 15.06 13.98 7.93 8.18 7.35 4.19 139.04%
EY 6.48 6.64 7.15 12.61 12.23 13.60 23.89 -58.19%
DY 3.44 4.12 14.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.71 0.99 1.16 0.97 0.80 0.63 88.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 -
Price 3.72 3.66 3.90 2.65 2.45 2.75 1.87 -
P/RPS 2.01 2.07 1.86 1.21 1.33 1.65 1.01 58.41%
P/EPS 14.79 11.37 20.27 7.99 7.92 10.01 4.37 125.92%
EY 6.76 8.80 4.93 12.51 12.63 9.99 22.87 -55.72%
DY 3.58 5.46 10.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.29 1.44 1.17 0.94 1.09 0.66 76.95%

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