[MKH] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Stock

[MKH] MKH BERHAD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Dec-2017 [#1]

Profit Trend

QoQ- -49.01%

YoY- -59.22%

Quarter Report

MKHB - 1st Quarter Results (31.12.2017).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,081,701	997,614	1,039,556	777,164	1,068,834	1,077,136	1,078,202	0.21%
YoY %	8.43%	-4.03%	33.76%	-27.29%	-0.77%	-0.10%	-	-
Horiz. %	100.32%	92.53%	96.42%	72.08%	99.13%	99.90%	100.00%	-
PBT	126,140	133,449	137,752	109,604	193,353	235,128	252,502	-37.01%
YoY %	-5.48%	-3.12%	25.68%	-43.31%	-17.77%	-6.88%	-	-
Horiz. %	49.96%	52.85%	54.55%	43.41%	76.57%	93.12%	100.00%	-
Tax	-51,118	-45,225	-49,144	-42,096	-65,849	-70,498	-72,270	-20.59%
YoY %	-13.03%	7.97%	-16.74%	36.07%	6.59%	2.45%	-	-
Horiz. %	70.73%	62.58%	68.00%	58.25%	91.12%	97.55%	100.00%	-
NP	75,022	88,224	88,608	67,508	127,504	164,629	180,232	-44.22%
YoY %	-14.96%	-0.43%	31.26%	-47.05%	-22.55%	-8.66%	-	-
Horiz. %	41.63%	48.95%	49.16%	37.46%	70.74%	91.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,027	85,149	82,528	66,536	130,477	165,786	180,314	-47.24%
YoY %	-18.93%	3.18%	24.04%	-49.01%	-21.30%	-8.06%	-	-
Horiz. %	38.28%	47.22%	45.77%	36.90%	72.36%	91.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.52%	33.89%	35.68%	38.41%	34.06%	29.98%	28.62%	-
YoY %	19.56%	-5.02%	-7.11%	12.77%	13.61%	4.75%	-	-
Horiz. %	141.58%	118.41%	124.67%	134.21%	119.01%	104.75%	100.00%	-
Total Cost	1,006,679	909,390	950,948	709,656	941,330	912,506	897,970	7.90%
YoY %	10.70%	-4.37%	34.00%	-24.61%	3.16%	1.62%	-	-
Horiz. %	112.11%	101.27%	105.90%	79.03%	104.83%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,536,934	1,531,112	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	9.60%
YoY %	0.38%	1.15%	-0.30%	8.89%	0.41%	3.69%	-	-
Horiz. %	114.76%	114.33%	113.02%	113.37%	104.12%	103.69%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	29,108	38,811	58,217	116,342	37,112	49,467	59,147	-37.63%
YoY %	-25.00%	-33.33%	-49.96%	213.49%	-24.98%	-16.37%	-	-
Horiz. %	49.21%	65.62%	98.43%	196.70%	62.75%	83.63%	100.00%	-
Div Payout %	42.17%	45.58%	70.54%	174.86%	28.44%	29.84%	32.80%	-
YoY %	-7.48%	-35.38%	-59.66%	514.84%	-4.69%	-9.02%	-	-
Horiz. %	128.57%	138.96%	215.06%	533.11%	86.71%	90.98%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,536,934	1,531,112	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	9.60%
YoY %	0.38%	1.15%	-0.30%	8.89%	0.41%	3.69%	-	-
Horiz. %	114.76%	114.33%	113.02%	113.37%	104.12%	103.69%	100.00%	-
NOSH	586,548	586,548	586,548	585,691	530,178	530,008	422,478	24.42%
YoY %	0.00%	0.00%	0.15%	10.47%	0.03%	25.45%	-	-
Horiz. %	138.84%	138.84%	138.84%	138.63%	125.49%	125.45%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	6.94%	8.84%	8.52%	8.69%	11.93%	15.28%	16.72%	-
YoY %	-21.49%	3.76%	-1.96%	-27.16%	-21.92%	-8.61%	-	-
Horiz. %	41.51%	52.87%	50.96%	51.97%	71.35%	91.39%	100.00%	-
ROE	4.49%	5.56%	5.45%	4.38%	9.36%	11.94%	13.46%	-
YoY %	-19.24%	2.02%	24.43%	-53.21%	-21.61%	-11.29%	-	-
Horiz. %	33.36%	41.31%	40.49%	32.54%	69.54%	88.71%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	185.80	171.36	178.57	133.60	201.60	203.23	255.21	-19.05%
YoY %	8.43%	-4.04%	33.66%	-33.73%	-0.80%	-20.37%	-	-
Horiz. %	72.80%	67.14%	69.97%	52.35%	78.99%	79.63%	100.00%	-
EPS	11.86	14.63	14.18	11.44	24.61	31.28	42.68	-57.38%
YoY %	-18.93%	3.17%	23.95%	-53.51%	-21.32%	-26.71%	-	-
Horiz. %	27.79%	34.28%	33.22%	26.80%	57.66%	73.29%	100.00%	-
DPS	5.00	6.67	10.00	20.00	7.00	9.33	14.00	-49.63%
YoY %	-25.04%	-33.30%	-50.00%	185.71%	-24.97%	-33.36%	-	-
Horiz. %	35.71%	47.64%	71.43%	142.86%	50.00%	66.64%	100.00%	-
NAPS	2.64	2.63	2.60	2.61	2.63	2.62	3.17	-11.47%
YoY %	0.38%	1.15%	-0.38%	-0.76%	0.38%	-17.35%	-	-
Horiz. %	83.28%	82.97%	82.02%	82.33%	82.97%	82.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 585,691
RPS	187.09	172.55	179.80	134.42	184.87	186.30	186.49	0.21%
YoY %	8.43%	-4.03%	33.76%	-27.29%	-0.77%	-0.10%	-	-
Horiz. %	100.32%	92.53%	96.41%	72.08%	99.13%	99.90%	100.00%	-
EPS	11.94	14.73	14.27	11.51	22.57	28.67	31.19	-47.24%
YoY %	-18.94%	3.22%	23.98%	-49.00%	-21.28%	-8.08%	-	-
Horiz. %	38.28%	47.23%	45.75%	36.90%	72.36%	91.92%	100.00%	-
DPS	5.03	6.71	10.07	20.12	6.42	8.56	10.23	-37.67%
YoY %	-25.04%	-33.37%	-49.95%	213.40%	-25.00%	-16.32%	-	-
Horiz. %	49.17%	65.59%	98.44%	196.68%	62.76%	83.68%	100.00%	-
NAPS	2.6583	2.6482	2.618	2.626	2.4117	2.4018	2.3164	9.60%
YoY %	0.38%	1.15%	-0.30%	8.89%	0.41%	3.69%	-	-
Horiz. %	114.76%	114.32%	113.02%	113.37%	104.11%	103.69%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.26	1.40	1.44	1.63	2.19	2.36	3.06	-
P/RPS	0.68	0.82	0.81	1.22	1.09	1.16	1.20	-31.49%
YoY %	-17.07%	1.23%	-33.61%	11.93%	-6.03%	-3.33%	-	-
Horiz. %	56.67%	68.33%	67.50%	101.67%	90.83%	96.67%	100.00%	-
P/EPS	10.63	9.57	10.16	14.25	8.90	7.54	7.17	29.98%
YoY %	11.08%	-5.81%	-28.70%	60.11%	18.04%	5.16%	-	-
Horiz. %	148.26%	133.47%	141.70%	198.74%	124.13%	105.16%	100.00%	-
EY	9.41	10.45	9.84	7.02	11.24	13.25	13.95	-23.06%
YoY %	-9.95%	6.20%	40.17%	-37.54%	-15.17%	-5.02%	-	-
Horiz. %	67.46%	74.91%	70.54%	50.32%	80.57%	94.98%	100.00%	-
DY	3.97	4.76	6.94	12.27	3.20	3.95	4.58	-9.08%
YoY %	-16.60%	-31.41%	-43.44%	283.44%	-18.99%	-13.76%	-	-
Horiz. %	86.68%	103.93%	151.53%	267.90%	69.87%	86.24%	100.00%	-
P/NAPS	0.48	0.53	0.55	0.62	0.83	0.90	0.97	-37.41%
YoY %	-9.43%	-3.64%	-11.29%	-25.30%	-7.78%	-7.22%	-	-
Horiz. %	49.48%	54.64%	56.70%	63.92%	85.57%	92.78%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	29/08/18	30/05/18	28/02/18	28/11/17	25/08/17	30/05/17	-
Price	1.19	1.38	1.29	1.63	1.83	2.18	2.49	-
P/RPS	0.64	0.81	0.72	1.22	0.91	1.07	0.98	-24.70%
YoY %	-20.99%	12.50%	-40.98%	34.07%	-14.95%	9.18%	-	-
Horiz. %	65.31%	82.65%	73.47%	124.49%	92.86%	109.18%	100.00%	-
P/EPS	10.04	9.44	9.10	14.25	7.44	6.97	5.83	43.62%
YoY %	6.36%	3.74%	-36.14%	91.53%	6.74%	19.55%	-	-
Horiz. %	172.21%	161.92%	156.09%	244.43%	127.62%	119.55%	100.00%	-
EY	9.96	10.60	10.99	7.02	13.45	14.35	17.14	-30.34%
YoY %	-6.04%	-3.55%	56.55%	-47.81%	-6.27%	-16.28%	-	-
Horiz. %	58.11%	61.84%	64.12%	40.96%	78.47%	83.72%	100.00%	-
DY	4.20	4.83	7.75	12.27	3.83	4.28	5.62	-17.63%
YoY %	-13.04%	-37.68%	-36.84%	220.37%	-10.51%	-23.84%	-	-
Horiz. %	74.73%	85.94%	137.90%	218.33%	68.15%	76.16%	100.00%	-
P/NAPS	0.45	0.52	0.50	0.62	0.70	0.83	0.79	-31.26%
YoY %	-13.46%	4.00%	-19.35%	-11.43%	-15.66%	5.06%	-	-
Horiz. %	56.96%	65.82%	63.29%	78.48%	88.61%	105.06%	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