[MKH] QoQ Annualized Quarter Result on 30-Sep-2018 [#4]

Stock

[MKH] MKH BERHAD

Announcement Date

30-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Sep-2018 [#4]

Profit Trend

QoQ- -18.93%

YoY- -47.1%

Quarter Report

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	1,086,032	1,095,504	1,071,384	1,081,701	997,614	1,039,556	777,164	25.06%
YoY %	-0.86%	2.25%	-0.95%	8.43%	-4.03%	33.76%	-	-
Horiz. %	139.74%	140.96%	137.86%	139.19%	128.37%	133.76%	100.00%	-
PBT	160,824	151,022	164,240	126,140	133,449	137,752	109,604	29.21%
YoY %	6.49%	-8.05%	30.20%	-5.48%	-3.12%	25.68%	-	-
Horiz. %	146.73%	137.79%	149.85%	115.09%	121.76%	125.68%	100.00%	-
Tax	-48,149	-44,022	-44,188	-51,118	-45,225	-49,144	-42,096	9.39%
YoY %	-9.37%	0.38%	13.56%	-13.03%	7.97%	-16.74%	-	-
Horiz. %	114.38%	104.58%	104.97%	121.43%	107.43%	116.74%	100.00%	-
NP	112,674	107,000	120,052	75,022	88,224	88,608	67,508	40.83%
YoY %	5.30%	-10.87%	60.02%	-14.96%	-0.43%	31.26%	-	-
Horiz. %	166.90%	158.50%	177.83%	111.13%	130.69%	131.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,744	96,818	105,600	69,027	85,149	82,528	66,536	28.43%
YoY %	-0.08%	-8.32%	52.98%	-18.93%	3.18%	24.04%	-	-
Horiz. %	145.40%	145.51%	158.71%	103.74%	127.97%	124.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.94%	29.15%	26.90%	40.52%	33.89%	35.68%	38.41%	-
YoY %	2.71%	8.36%	-33.61%	19.56%	-5.02%	-7.11%	-	-
Horiz. %	77.95%	75.89%	70.03%	105.49%	88.23%	92.89%	100.00%	-
Total Cost	973,357	988,504	951,332	1,006,679	909,390	950,948	709,656	23.51%
YoY %	-1.53%	3.91%	-5.50%	10.70%	-4.37%	34.00%	-	-
Horiz. %	137.16%	139.29%	134.06%	141.85%	128.15%	134.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,618,872	1,595,411	1,595,411	1,536,934	1,531,112	1,513,647	1,518,270	4.38%
YoY %	1.47%	0.00%	3.80%	0.38%	1.15%	-0.30%	-	-
Horiz. %	106.63%	105.08%	105.08%	101.23%	100.85%	99.70%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	27,372	41,058	82,116	29,108	38,811	58,217	116,342	-61.99%
YoY %	-33.33%	-50.00%	182.11%	-25.00%	-33.33%	-49.96%	-	-
Horiz. %	23.53%	35.29%	70.58%	25.02%	33.36%	50.04%	100.00%	-
Div Payout %	28.29%	42.41%	77.76%	42.17%	45.58%	70.54%	174.86%	-
YoY %	-33.29%	-45.46%	84.40%	-7.48%	-35.38%	-59.66%	-	-
Horiz. %	16.18%	24.25%	44.47%	24.12%	26.07%	40.34%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,618,872	1,595,411	1,595,411	1,536,934	1,531,112	1,513,647	1,518,270	4.38%
YoY %	1.47%	0.00%	3.80%	0.38%	1.15%	-0.30%	-	-
Horiz. %	106.63%	105.08%	105.08%	101.23%	100.85%	99.70%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	586,548	586,548	585,691	0.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.15%	-	-
Horiz. %	100.15%	100.15%	100.15%	100.15%	100.15%	100.15%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	10.37%	9.77%	11.21%	6.94%	8.84%	8.52%	8.69%	-
YoY %	6.14%	-12.85%	61.53%	-21.49%	3.76%	-1.96%	-	-
Horiz. %	119.33%	112.43%	129.00%	79.86%	101.73%	98.04%	100.00%	-
ROE	5.98%	6.07%	6.62%	4.49%	5.56%	5.45%	4.38%	-
YoY %	-1.48%	-8.31%	47.44%	-19.24%	2.02%	24.43%	-	-
Horiz. %	136.53%	138.58%	151.14%	102.51%	126.94%	124.43%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	185.16	186.77	182.66	185.80	171.36	178.57	133.60	24.38%
YoY %	-0.86%	2.25%	-1.69%	8.43%	-4.04%	33.66%	-	-
Horiz. %	138.59%	139.80%	136.72%	139.07%	128.26%	133.66%	100.00%	-
EPS	16.49	16.50	18.00	11.86	14.63	14.18	11.44	27.68%
YoY %	-0.06%	-8.33%	51.77%	-18.93%	3.17%	23.95%	-	-
Horiz. %	144.14%	144.23%	157.34%	103.67%	127.88%	123.95%	100.00%	-
DPS	4.67	7.00	14.00	5.00	6.67	10.00	20.00	-62.18%
YoY %	-33.29%	-50.00%	180.00%	-25.04%	-33.30%	-50.00%	-	-
Horiz. %	23.35%	35.00%	70.00%	25.00%	33.35%	50.00%	100.00%	-
NAPS	2.76	2.72	2.72	2.64	2.63	2.60	2.61	3.80%
YoY %	1.47%	0.00%	3.03%	0.38%	1.15%	-0.38%	-	-
Horiz. %	105.75%	104.21%	104.21%	101.15%	100.77%	99.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	187.84	189.48	185.31	187.09	172.55	179.80	134.42	25.06%
YoY %	-0.87%	2.25%	-0.95%	8.43%	-4.03%	33.76%	-	-
Horiz. %	139.74%	140.96%	137.86%	139.18%	128.37%	133.76%	100.00%	-
EPS	16.73	16.75	18.26	11.94	14.73	14.27	11.51	28.40%
YoY %	-0.12%	-8.27%	52.93%	-18.94%	3.22%	23.98%	-	-
Horiz. %	145.35%	145.53%	158.64%	103.74%	127.98%	123.98%	100.00%	-
DPS	4.73	7.10	14.20	5.03	6.71	10.07	20.12	-62.00%
YoY %	-33.38%	-50.00%	182.31%	-25.04%	-33.37%	-49.95%	-	-
Horiz. %	23.51%	35.29%	70.58%	25.00%	33.35%	50.05%	100.00%	-
NAPS	2.80	2.7594	2.7594	2.6583	2.6482	2.618	2.626	4.38%
YoY %	1.47%	0.00%	3.80%	0.38%	1.15%	-0.30%	-	-
Horiz. %	106.63%	105.08%	105.08%	101.23%	100.85%	99.70%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.24	1.29	1.13	1.26	1.40	1.44	1.63	-
P/RPS	0.67	0.69	0.62	0.68	0.82	0.81	1.22	-33.01%
YoY %	-2.90%	11.29%	-8.82%	-17.07%	1.23%	-33.61%	-	-
Horiz. %	54.92%	56.56%	50.82%	55.74%	67.21%	66.39%	100.00%	-
P/EPS	7.52	7.82	6.28	10.63	9.57	10.16	14.25	-34.77%
YoY %	-3.84%	24.52%	-40.92%	11.08%	-5.81%	-28.70%	-	-
Horiz. %	52.77%	54.88%	44.07%	74.60%	67.16%	71.30%	100.00%	-
EY	13.30	12.80	15.93	9.41	10.45	9.84	7.02	53.29%
YoY %	3.91%	-19.65%	69.29%	-9.95%	6.20%	40.17%	-	-
Horiz. %	189.46%	182.34%	226.92%	134.05%	148.86%	140.17%	100.00%	-
DY	3.76	5.43	12.39	3.97	4.76	6.94	12.27	-54.64%
YoY %	-30.76%	-56.17%	212.09%	-16.60%	-31.41%	-43.44%	-	-
Horiz. %	30.64%	44.25%	100.98%	32.36%	38.79%	56.56%	100.00%	-
P/NAPS	0.45	0.47	0.42	0.48	0.53	0.55	0.62	-19.28%
YoY %	-4.26%	11.90%	-12.50%	-9.43%	-3.64%	-11.29%	-	-
Horiz. %	72.58%	75.81%	67.74%	77.42%	85.48%	88.71%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	29/05/19	27/02/19	30/11/18	29/08/18	30/05/18	28/02/18	-
Price	1.14	1.25	1.26	1.19	1.38	1.29	1.63	-
P/RPS	0.62	0.67	0.69	0.64	0.81	0.72	1.22	-36.39%
YoY %	-7.46%	-2.90%	7.81%	-20.99%	12.50%	-40.98%	-	-
Horiz. %	50.82%	54.92%	56.56%	52.46%	66.39%	59.02%	100.00%	-
P/EPS	6.91	7.57	7.00	10.04	9.44	9.10	14.25	-38.35%
YoY %	-8.72%	8.14%	-30.28%	6.36%	3.74%	-36.14%	-	-
Horiz. %	48.49%	53.12%	49.12%	70.46%	66.25%	63.86%	100.00%	-
EY	14.47	13.21	14.29	9.96	10.60	10.99	7.02	62.17%
YoY %	9.54%	-7.56%	43.47%	-6.04%	-3.55%	56.55%	-	-
Horiz. %	206.13%	188.18%	203.56%	141.88%	151.00%	156.55%	100.00%	-
DY	4.09	5.60	11.11	4.20	4.83	7.75	12.27	-52.02%
YoY %	-26.96%	-49.59%	164.52%	-13.04%	-37.68%	-36.84%	-	-
Horiz. %	33.33%	45.64%	90.55%	34.23%	39.36%	63.16%	100.00%	-
P/NAPS	0.41	0.46	0.46	0.45	0.52	0.50	0.62	-24.15%
YoY %	-10.87%	0.00%	2.22%	-13.46%	4.00%	-19.35%	-	-
Horiz. %	66.13%	74.19%	74.19%	72.58%	83.87%	80.65%	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