[MKH] QoQ Annualized Quarter Result on 31-Dec-2016 [#1]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -20.43%
YoY- -33.75%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,068,834 1,077,136 1,078,202 1,044,100 1,265,873 1,160,921 1,177,192 -6.22%
PBT 193,353 235,128 252,502 228,984 304,669 304,129 330,918 -30.08%
Tax -65,849 -70,498 -72,270 -63,080 -90,491 -85,196 -82,680 -14.06%
NP 127,504 164,629 180,232 165,904 214,178 218,933 248,238 -35.83%
-
NP to SH 130,477 165,786 180,314 163,156 205,041 206,218 233,898 -32.21%
-
Tax Rate 34.06% 29.98% 28.62% 27.55% 29.70% 28.01% 24.99% -
Total Cost 941,330 912,506 897,970 878,196 1,051,695 941,988 928,954 0.88%
-
Net Worth 1,394,370 1,388,622 1,339,258 1,288,294 1,061,084 1,224,563 1,187,107 11.31%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 37,112 49,467 59,147 117,499 29,358 39,141 58,726 -26.33%
Div Payout % 28.44% 29.84% 32.80% 72.02% 14.32% 18.98% 25.11% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,394,370 1,388,622 1,339,258 1,288,294 1,061,084 1,224,563 1,187,107 11.31%
NOSH 530,178 530,008 422,478 419,639 419,400 419,370 419,472 16.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.93% 15.28% 16.72% 15.89% 16.92% 18.86% 21.09% -
ROE 9.36% 11.94% 13.46% 12.66% 19.32% 16.84% 19.70% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 201.60 203.23 255.21 248.81 301.83 276.82 280.64 -19.77%
EPS 24.61 31.28 42.68 38.88 40.01 49.17 55.76 -42.00%
DPS 7.00 9.33 14.00 28.00 7.00 9.33 14.00 -36.97%
NAPS 2.63 2.62 3.17 3.07 2.53 2.92 2.83 -4.76%
Adjusted Per Share Value based on latest NOSH - 419,639
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 184.87 186.30 186.49 180.59 218.95 200.79 203.61 -6.22%
EPS 22.57 28.67 31.19 28.22 35.46 35.67 40.46 -32.21%
DPS 6.42 8.56 10.23 20.32 5.08 6.77 10.16 -26.34%
NAPS 2.4117 2.4018 2.3164 2.2282 1.8353 2.118 2.0532 11.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.19 2.36 3.06 2.84 2.93 2.55 2.55 -
P/RPS 1.09 1.16 1.20 1.14 0.97 0.92 0.91 12.77%
P/EPS 8.90 7.54 7.17 7.30 5.99 5.19 4.57 55.88%
EY 11.24 13.25 13.95 13.69 16.69 19.28 21.87 -35.81%
DY 3.20 3.95 4.58 9.86 2.39 3.66 5.49 -30.19%
P/NAPS 0.83 0.90 0.97 0.93 1.16 0.87 0.90 -5.25%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 25/08/17 30/05/17 27/02/17 25/11/16 25/08/16 27/05/16 -
Price 1.83 2.18 2.49 3.09 2.82 2.89 2.40 -
P/RPS 0.91 1.07 0.98 1.24 0.93 1.04 0.86 3.83%
P/EPS 7.44 6.97 5.83 7.95 5.77 5.88 4.30 44.07%
EY 13.45 14.35 17.14 12.58 17.34 17.01 23.23 -30.50%
DY 3.83 4.28 5.62 9.06 2.48 3.23 5.83 -24.40%
P/NAPS 0.70 0.83 0.79 1.01 1.11 0.99 0.85 -12.13%

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