[MKH] QoQ Annualized Quarter Result on 31-Mar-2020 [#2]

Stock

[MKH] MKH BERHAD

Announcement Date

03-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Sep-2020

Quarter

31-Mar-2020 [#2]

Profit Trend

QoQ- -68.28%

YoY- -65.04%

Quarter Report

MKHB_2nd Quarter Results (31.03.2020).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	909,832	911,926	831,360	971,536	969,952	1,121,657	1,086,032	-11.08%
YoY %	-0.23%	9.69%	-14.43%	0.16%	-13.53%	3.28%	-	-
Horiz. %	83.78%	83.97%	76.55%	89.46%	89.31%	103.28%	100.00%	-
PBT	202,572	117,420	138,745	105,008	175,776	159,284	160,824	16.55%
YoY %	72.52%	-15.37%	32.13%	-40.26%	10.35%	-0.96%	-	-
Horiz. %	125.96%	73.01%	86.27%	65.29%	109.30%	99.04%	100.00%	-
Tax	-52,124	-49,552	-49,409	-37,186	-52,160	-61,673	-48,149	5.40%
YoY %	-5.19%	-0.29%	-32.87%	28.71%	15.42%	-28.09%	-	-
Horiz. %	108.26%	102.91%	102.62%	77.23%	108.33%	128.09%	100.00%	-
NP	150,448	67,868	89,336	67,822	123,616	97,611	112,674	21.15%
YoY %	121.68%	-24.03%	31.72%	-45.13%	26.64%	-13.37%	-	-
Horiz. %	133.53%	60.23%	79.29%	60.19%	109.71%	86.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,412	42,715	65,588	33,846	106,712	82,712	96,744	16.26%
YoY %	184.24%	-34.87%	93.78%	-68.28%	29.02%	-14.50%	-	-
Horiz. %	125.50%	44.15%	67.80%	34.99%	110.30%	85.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.73%	42.20%	35.61%	35.41%	29.67%	38.72%	29.94%	-
YoY %	-39.03%	18.51%	0.56%	19.35%	-23.37%	29.33%	-	-
Horiz. %	85.94%	140.95%	118.94%	118.27%	99.10%	129.33%	100.00%	-
Total Cost	759,384	844,058	742,024	903,714	846,336	1,024,046	973,357	-15.18%
YoY %	-10.03%	13.75%	-17.89%	6.78%	-17.35%	5.21%	-	-
Horiz. %	78.02%	86.72%	76.23%	92.85%	86.95%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,662,958	1,634,087	1,645,635	1,599,442	1,644,456	1,636,469	1,618,872	1.79%
YoY %	1.77%	-0.70%	2.89%	-2.74%	0.49%	1.09%	-	-
Horiz. %	102.72%	100.94%	101.65%	98.80%	101.58%	101.09%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	69,289	23,096	30,795	46,193	92,645	20,529	27,372	85.21%
YoY %	200.00%	-25.00%	-33.33%	-50.14%	351.29%	-25.00%	-	-
Horiz. %	253.14%	84.38%	112.51%	168.76%	338.47%	75.00%	100.00%	-
Div Payout %	57.07%	54.07%	46.95%	136.48%	86.82%	24.82%	28.29%	-
YoY %	5.55%	15.17%	-65.60%	57.20%	249.80%	-12.27%	-	-
Horiz. %	201.73%	191.13%	165.96%	482.43%	306.89%	87.73%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,662,958	1,634,087	1,645,635	1,599,442	1,644,456	1,636,469	1,618,872	1.79%
YoY %	1.77%	-0.70%	2.89%	-2.74%	0.49%	1.09%	-	-
Horiz. %	102.72%	100.94%	101.65%	98.80%	101.58%	101.09%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	586,548	586,548	586,548	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	16.54%	7.44%	10.75%	6.98%	12.74%	8.70%	10.37%	-
YoY %	122.31%	-30.79%	54.01%	-45.21%	46.44%	-16.10%	-	-
Horiz. %	159.50%	71.75%	103.66%	67.31%	122.85%	83.90%	100.00%	-
ROE	7.30%	2.61%	3.99%	2.12%	6.49%	5.05%	5.98%	-
YoY %	179.69%	-34.59%	88.21%	-67.33%	28.51%	-15.55%	-	-
Horiz. %	122.07%	43.65%	66.72%	35.45%	108.53%	84.45%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	157.57	157.93	143.98	168.26	167.51	191.23	185.16	-10.15%
YoY %	-0.23%	9.69%	-14.43%	0.45%	-12.40%	3.28%	-	-
Horiz. %	85.10%	85.29%	77.76%	90.87%	90.47%	103.28%	100.00%	-
EPS	21.04	7.40	11.36	5.86	18.44	14.10	16.49	17.55%
YoY %	184.32%	-34.86%	93.86%	-68.22%	30.78%	-14.49%	-	-
Horiz. %	127.59%	44.88%	68.89%	35.54%	111.83%	85.51%	100.00%	-
DPS	12.00	4.00	5.33	8.00	16.00	3.50	4.67	87.06%
YoY %	200.00%	-24.95%	-33.38%	-50.00%	357.14%	-25.05%	-	-
Horiz. %	256.96%	85.65%	114.13%	171.31%	342.61%	74.95%	100.00%	-
NAPS	2.88	2.83	2.85	2.77	2.84	2.79	2.76	2.86%
YoY %	1.77%	-0.70%	2.89%	-2.46%	1.79%	1.09%	-	-
Horiz. %	104.35%	102.54%	103.26%	100.36%	102.90%	101.09%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	157.36	157.73	143.79	168.04	167.76	194.00	187.84	-11.08%
YoY %	-0.23%	9.69%	-14.43%	0.17%	-13.53%	3.28%	-	-
Horiz. %	83.77%	83.97%	76.55%	89.46%	89.31%	103.28%	100.00%	-
EPS	21.00	7.39	11.34	5.85	18.46	14.31	16.73	16.28%
YoY %	184.17%	-34.83%	93.85%	-68.31%	29.00%	-14.47%	-	-
Horiz. %	125.52%	44.17%	67.78%	34.97%	110.34%	85.53%	100.00%	-
DPS	11.98	3.99	5.33	7.99	16.02	3.55	4.73	85.28%
YoY %	200.25%	-25.14%	-33.29%	-50.12%	351.27%	-24.95%	-	-
Horiz. %	253.28%	84.36%	112.68%	168.92%	338.69%	75.05%	100.00%	-
NAPS	2.8763	2.8263	2.8463	2.7664	2.8443	2.8304	2.80	1.80%
YoY %	1.77%	-0.70%	2.89%	-2.74%	0.49%	1.09%	-	-
Horiz. %	102.72%	100.94%	101.65%	98.80%	101.58%	101.09%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	1.38	1.28	1.12	0.92	1.74	1.18	1.24	-
P/RPS	0.88	0.81	0.78	0.55	1.04	0.62	0.67	19.83%
YoY %	8.64%	3.85%	41.82%	-47.12%	67.74%	-7.46%	-	-
Horiz. %	131.34%	120.90%	116.42%	82.09%	155.22%	92.54%	100.00%	-
P/EPS	6.56	17.30	9.86	15.70	9.44	8.37	7.52	-8.66%
YoY %	-62.08%	75.46%	-37.20%	66.31%	12.78%	11.30%	-	-
Horiz. %	87.23%	230.05%	131.12%	208.78%	125.53%	111.30%	100.00%	-
EY	15.24	5.78	10.14	6.37	10.59	11.95	13.30	9.45%
YoY %	163.67%	-43.00%	59.18%	-39.85%	-11.38%	-10.15%	-	-
Horiz. %	114.59%	43.46%	76.24%	47.89%	79.62%	89.85%	100.00%	-
DY	8.70	3.13	4.76	8.70	9.20	2.97	3.76	74.49%
YoY %	177.96%	-34.24%	-45.29%	-5.43%	209.76%	-21.01%	-	-
Horiz. %	231.38%	83.24%	126.60%	231.38%	244.68%	78.99%	100.00%	-
P/NAPS	0.48	0.45	0.39	0.33	0.61	0.42	0.45	4.37%
YoY %	6.67%	15.38%	18.18%	-45.90%	45.24%	-6.67%	-	-
Horiz. %	106.67%	100.00%	86.67%	73.33%	135.56%	93.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	26/02/21	27/11/20	26/08/20	03/06/20	26/02/20	27/11/19	23/08/19	-
Price	1.31	1.47	1.22	1.19	1.49	1.51	1.14	-
P/RPS	0.83	0.93	0.85	0.71	0.89	0.79	0.62	21.35%
YoY %	-10.75%	9.41%	19.72%	-20.22%	12.66%	27.42%	-	-
Horiz. %	133.87%	150.00%	137.10%	114.52%	143.55%	127.42%	100.00%	-
P/EPS	6.23	19.87	10.74	20.30	8.08	10.71	6.91	-6.64%
YoY %	-68.65%	85.01%	-47.09%	151.24%	-24.56%	54.99%	-	-
Horiz. %	90.16%	287.55%	155.43%	293.78%	116.93%	154.99%	100.00%	-
EY	16.05	5.03	9.31	4.93	12.37	9.34	14.47	7.11%
YoY %	219.09%	-45.97%	88.84%	-60.15%	32.44%	-35.45%	-	-
Horiz. %	110.92%	34.76%	64.34%	34.07%	85.49%	64.55%	100.00%	-
DY	9.16	2.72	4.37	6.72	10.74	2.32	4.09	70.76%
YoY %	236.76%	-37.76%	-34.97%	-37.43%	362.93%	-43.28%	-	-
Horiz. %	223.96%	66.50%	106.85%	164.30%	262.59%	56.72%	100.00%	-
P/NAPS	0.45	0.52	0.43	0.43	0.52	0.54	0.41	6.37%
YoY %	-13.46%	20.93%	0.00%	-17.31%	-3.70%	31.71%	-	-
Horiz. %	109.76%	126.83%	104.88%	104.88%	126.83%	131.71%	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