[MKH] QoQ Annualized Quarter Result on 30-Sep-2022 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Sep-2022 [#4]
Profit Trend
QoQ- -16.86%
YoY- 41.92%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,001,109 954,292 886,040 968,126 944,960 904,476 817,072 14.54%
PBT 115,381 96,182 53,516 170,382 195,930 185,856 170,760 -23.05%
Tax -34,490 -24,152 -19,268 -45,956 -50,390 -46,886 -44,668 -15.87%
NP 80,890 72,030 34,248 124,426 145,540 138,970 126,092 -25.67%
-
NP to SH 74,493 68,470 36,712 108,323 130,293 130,166 125,264 -29.34%
-
Tax Rate 29.89% 25.11% 36.00% 26.97% 25.72% 25.23% 26.16% -
Total Cost 920,218 882,262 851,792 843,700 799,420 765,506 690,980 21.10%
-
Net Worth 1,847,731 1,813,086 1,801,537 1,801,537 1,784,215 1,749,570 1,738,022 4.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 30,795 46,193 92,386 20,209 26,946 40,419 80,838 -47.54%
Div Payout % 41.34% 67.46% 251.65% 18.66% 20.68% 31.05% 64.53% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,847,731 1,813,086 1,801,537 1,801,537 1,784,215 1,749,570 1,738,022 4.17%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 586,548 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.08% 7.55% 3.87% 12.85% 15.40% 15.36% 15.43% -
ROE 4.03% 3.78% 2.04% 6.01% 7.30% 7.44% 7.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 173.38 165.27 153.45 167.67 163.65 156.64 141.50 14.54%
EPS 12.91 11.86 6.36 18.76 22.56 22.54 21.68 -29.28%
DPS 5.33 8.00 16.00 3.50 4.67 7.00 14.00 -47.56%
NAPS 3.20 3.14 3.12 3.12 3.09 3.03 3.01 4.17%
Adjusted Per Share Value based on latest NOSH - 586,548
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 170.68 162.70 151.06 165.05 161.11 154.20 139.30 14.54%
EPS 12.70 11.67 6.26 18.47 22.21 22.19 21.36 -29.35%
DPS 5.25 7.88 15.75 3.45 4.59 6.89 13.78 -47.53%
NAPS 3.1502 3.0911 3.0714 3.0714 3.0419 2.9828 2.9631 4.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.23 1.26 1.19 1.15 1.21 1.35 1.23 -
P/RPS 0.71 0.76 0.78 0.69 0.74 0.86 0.87 -12.70%
P/EPS 9.53 10.63 18.72 6.13 5.36 5.99 5.67 41.49%
EY 10.49 9.41 5.34 16.31 18.65 16.70 17.64 -29.35%
DY 4.34 6.35 13.45 3.04 3.86 5.19 11.38 -47.50%
P/NAPS 0.38 0.40 0.38 0.37 0.39 0.45 0.41 -4.95%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 1.39 1.24 1.22 1.29 1.27 1.29 1.46 -
P/RPS 0.80 0.75 0.80 0.77 0.78 0.82 1.03 -15.54%
P/EPS 10.77 10.46 19.19 6.88 5.63 5.72 6.73 36.93%
EY 9.28 9.56 5.21 14.54 17.77 17.48 14.86 -27.00%
DY 3.84 6.45 13.11 2.71 3.67 5.43 9.59 -45.76%
P/NAPS 0.43 0.39 0.39 0.41 0.41 0.43 0.49 -8.36%

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