[MKH] QoQ Annualized Quarter Result on 30-Sep-2014 [#4]

Stock

[MKH] MKH BERHAD

Announcement Date

28-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

30-Sep-2014 [#4]

Profit Trend

QoQ- -0.73%

YoY- 0.69%

Quarter Report

MKHB - 4th Quarter 30.09.2014.pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	924,256	874,708	830,536	806,522	777,248	741,284	729,980	17.08%
YoY %	5.66%	5.32%	2.98%	3.77%	4.85%	1.55%	-	-
Horiz. %	126.61%	119.83%	113.78%	110.49%	106.48%	101.55%	100.00%	-
PBT	130,572	135,276	186,536	162,560	161,433	199,986	100,000	19.52%
YoY %	-3.48%	-27.48%	14.75%	0.70%	-19.28%	99.99%	-	-
Horiz. %	130.57%	135.28%	186.54%	162.56%	161.43%	199.99%	100.00%	-
Tax	-34,557	-33,646	-45,164	-42,938	-42,044	-50,784	-25,956	21.08%
YoY %	-2.71%	25.50%	-5.18%	-2.13%	17.21%	-95.65%	-	-
Horiz. %	133.14%	129.63%	174.00%	165.43%	161.98%	195.65%	100.00%	-
NP	96,014	101,630	141,372	119,622	119,389	149,202	74,044	18.96%
YoY %	-5.53%	-28.11%	18.18%	0.20%	-19.98%	101.50%	-	-
Horiz. %	129.67%	137.26%	190.93%	161.56%	161.24%	201.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,558	82,066	120,516	104,684	105,452	134,966	67,132	14.82%
YoY %	0.60%	-31.90%	15.12%	-0.73%	-21.87%	101.05%	-	-
Horiz. %	122.98%	122.25%	179.52%	155.94%	157.08%	201.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.47%	24.87%	24.21%	26.41%	26.04%	25.39%	25.96%	-
YoY %	6.43%	2.73%	-8.33%	1.42%	2.56%	-2.20%	-	-
Horiz. %	101.96%	95.80%	93.26%	101.73%	100.31%	97.80%	100.00%	-
Total Cost	828,241	773,078	689,164	686,900	657,858	592,082	655,936	16.87%
YoY %	7.14%	12.18%	0.33%	4.41%	11.11%	-9.73%	-	-
Horiz. %	126.27%	117.86%	105.07%	104.72%	100.29%	90.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,065,543	1,044,705	1,032,274	1,035,497	1,006,434	1,190,383	945,570	8.31%
YoY %	1.99%	1.20%	-0.31%	2.89%	-15.45%	25.89%	-	-
Horiz. %	112.69%	110.48%	109.17%	109.51%	106.44%	125.89%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	44,747	67,129	134,279	41,922	55,913	83,829	139,567	-53.25%
YoY %	-33.34%	-50.01%	220.31%	-25.02%	-33.30%	-39.94%	-	-
Horiz. %	32.06%	48.10%	96.21%	30.04%	40.06%	60.06%	100.00%	-
Div Payout %	54.20%	81.80%	111.42%	40.05%	53.02%	62.11%	207.90%	-
YoY %	-33.74%	-26.58%	178.20%	-24.46%	-14.64%	-70.13%	-	-
Horiz. %	26.07%	39.35%	53.59%	19.26%	25.50%	29.87%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	1,065,543	1,044,705	1,032,274	1,035,497	1,006,434	1,190,383	945,570	8.31%
YoY %	1.99%	1.20%	-0.31%	2.89%	-15.45%	25.89%	-	-
Horiz. %	112.69%	110.48%	109.17%	109.51%	106.44%	125.89%	100.00%	-
NOSH	419,505	419,560	419,623	419,229	419,347	419,149	348,918	13.10%
YoY %	-0.01%	-0.02%	0.09%	-0.03%	0.05%	20.13%	-	-
Horiz. %	120.23%	120.25%	120.26%	120.15%	120.18%	120.13%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	10.39%	11.62%	17.02%	14.83%	15.36%	20.13%	10.14%	-
YoY %	-10.59%	-31.73%	14.77%	-3.45%	-23.70%	98.52%	-	-
Horiz. %	102.47%	114.60%	167.85%	146.25%	151.48%	198.52%	100.00%	-
ROE	7.75%	7.86%	11.67%	10.11%	10.48%	11.34%	7.10%	-
YoY %	-1.40%	-32.65%	15.43%	-3.53%	-7.58%	59.72%	-	-
Horiz. %	109.15%	110.70%	164.37%	142.39%	147.61%	159.72%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	220.32	208.48	197.92	192.38	185.35	176.85	209.21	3.51%
YoY %	5.68%	5.34%	2.88%	3.79%	4.81%	-15.47%	-	-
Horiz. %	105.31%	99.65%	94.60%	91.96%	88.60%	84.53%	100.00%	-
EPS	19.68	19.56	28.72	24.97	25.15	32.20	19.24	1.52%
YoY %	0.61%	-31.89%	15.02%	-0.72%	-21.89%	67.36%	-	-
Horiz. %	102.29%	101.66%	149.27%	129.78%	130.72%	167.36%	100.00%	-
DPS	10.67	16.00	32.00	10.00	13.33	20.00	40.00	-58.66%
YoY %	-33.31%	-50.00%	220.00%	-24.98%	-33.35%	-50.00%	-	-
Horiz. %	26.67%	40.00%	80.00%	25.00%	33.32%	50.00%	100.00%	-
NAPS	2.54	2.49	2.46	2.47	2.40	2.84	2.71	-4.23%
YoY %	2.01%	1.22%	-0.40%	2.92%	-15.49%	4.80%	-	-
Horiz. %	93.73%	91.88%	90.77%	91.14%	88.56%	104.80%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 419,584
RPS	159.86	151.29	143.65	139.50	134.43	128.21	126.26	17.08%
YoY %	5.66%	5.32%	2.97%	3.77%	4.85%	1.54%	-	-
Horiz. %	126.61%	119.82%	113.77%	110.49%	106.47%	101.54%	100.00%	-
EPS	14.28	14.19	20.84	18.11	18.24	23.34	11.61	14.84%
YoY %	0.63%	-31.91%	15.07%	-0.71%	-21.85%	101.03%	-	-
Horiz. %	123.00%	122.22%	179.50%	155.99%	157.11%	201.03%	100.00%	-
DPS	7.74	11.61	23.23	7.25	9.67	14.50	24.14	-53.25%
YoY %	-33.33%	-50.02%	220.41%	-25.03%	-33.31%	-39.93%	-	-
Horiz. %	32.06%	48.09%	96.23%	30.03%	40.06%	60.07%	100.00%	-
NAPS	1.843	1.8069	1.7854	1.791	1.7407	2.0589	1.6355	8.31%
YoY %	2.00%	1.20%	-0.31%	2.89%	-15.45%	25.89%	-	-
Horiz. %	112.69%	110.48%	109.17%	109.51%	106.43%	125.89%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.13	2.75	2.64	3.70	3.88	4.85	2.69	-
P/RPS	0.97	1.32	1.33	1.92	2.09	2.74	1.29	-17.35%
YoY %	-26.52%	-0.75%	-30.73%	-8.13%	-23.72%	112.40%	-	-
Horiz. %	75.19%	102.33%	103.10%	148.84%	162.02%	212.40%	100.00%	-
P/EPS	10.82	14.06	9.19	14.82	15.43	15.06	13.98	-15.74%
YoY %	-23.04%	52.99%	-37.99%	-3.95%	2.46%	7.73%	-	-
Horiz. %	77.40%	100.57%	65.74%	106.01%	110.37%	107.73%	100.00%	-
EY	9.24	7.11	10.88	6.75	6.48	6.64	7.15	18.69%
YoY %	29.96%	-34.65%	61.19%	4.17%	-2.41%	-7.13%	-	-
Horiz. %	129.23%	99.44%	152.17%	94.41%	90.63%	92.87%	100.00%	-
DY	5.01	5.82	12.12	2.70	3.44	4.12	14.87	-51.67%
YoY %	-13.92%	-51.98%	348.89%	-21.51%	-16.50%	-72.29%	-	-
Horiz. %	33.69%	39.14%	81.51%	18.16%	23.13%	27.71%	100.00%	-
P/NAPS	0.84	1.10	1.07	1.50	1.62	1.71	0.99	-10.40%
YoY %	-23.64%	2.80%	-28.67%	-7.41%	-5.26%	72.73%	-	-
Horiz. %	84.85%	111.11%	108.08%	151.52%	163.64%	172.73%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	28/05/15	13/02/15	28/11/14	27/08/14	27/05/14	27/02/14	-
Price	1.99	2.40	2.81	3.10	3.72	3.66	3.90	-
P/RPS	0.90	1.15	1.42	1.61	2.01	2.07	1.86	-38.44%
YoY %	-21.74%	-19.01%	-11.80%	-19.90%	-2.90%	11.29%	-	-
Horiz. %	48.39%	61.83%	76.34%	86.56%	108.06%	111.29%	100.00%	-
P/EPS	10.11	12.27	9.78	12.41	14.79	11.37	20.27	-37.18%
YoY %	-17.60%	25.46%	-21.19%	-16.09%	30.08%	-43.91%	-	-
Horiz. %	49.88%	60.53%	48.25%	61.22%	72.96%	56.09%	100.00%	-
EY	9.89	8.15	10.22	8.06	6.76	8.80	4.93	59.26%
YoY %	21.35%	-20.25%	26.80%	19.23%	-23.18%	78.50%	-	-
Horiz. %	200.61%	165.31%	207.30%	163.49%	137.12%	178.50%	100.00%	-
DY	5.36	6.67	11.39	3.23	3.58	5.46	10.26	-35.21%
YoY %	-19.64%	-41.44%	252.63%	-9.78%	-34.43%	-46.78%	-	-
Horiz. %	52.24%	65.01%	111.01%	31.48%	34.89%	53.22%	100.00%	-
P/NAPS	0.78	0.96	1.14	1.26	1.55	1.29	1.44	-33.62%
YoY %	-18.75%	-15.79%	-9.52%	-18.71%	20.16%	-10.42%	-	-
Horiz. %	54.17%	66.67%	79.17%	87.50%	107.64%	89.58%	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