[MKH] QoQ Cumulative Quarter Result on 30-Jun-2018 [#3]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Jun-2018 [#3]
Profit Trend
QoQ- 54.76%
YoY- -48.64%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 547,752 267,846 1,081,701 748,211 519,778 194,291 1,068,834 -35.98%
PBT 75,511 41,060 126,140 100,087 68,876 27,401 193,353 -46.60%
Tax -22,011 -11,047 -51,118 -33,919 -24,572 -10,524 -65,849 -51.86%
NP 53,500 30,013 75,022 66,168 44,304 16,877 127,504 -43.98%
-
NP to SH 48,409 26,400 69,027 63,862 41,264 16,634 130,477 -48.39%
-
Tax Rate 29.15% 26.90% 40.52% 33.89% 35.68% 38.41% 34.06% -
Total Cost 494,252 237,833 1,006,679 682,043 475,474 177,414 941,330 -34.94%
-
Net Worth 1,595,411 1,595,411 1,536,934 1,531,112 1,513,647 1,518,270 1,394,370 9.40%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 20,529 20,529 29,108 29,108 29,108 29,085 37,112 -32.63%
Div Payout % 42.41% 77.76% 42.17% 45.58% 70.54% 174.86% 28.44% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,595,411 1,595,411 1,536,934 1,531,112 1,513,647 1,518,270 1,394,370 9.40%
NOSH 586,548 586,548 586,548 586,548 586,548 585,691 530,178 6.97%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.77% 11.21% 6.94% 8.84% 8.52% 8.69% 11.93% -
ROE 3.03% 1.65% 4.49% 4.17% 2.73% 1.10% 9.36% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 93.39 45.66 185.80 128.52 89.28 33.40 201.60 -40.15%
EPS 8.25 4.50 11.86 10.97 7.09 2.86 24.61 -51.77%
DPS 3.50 3.50 5.00 5.00 5.00 5.00 7.00 -37.03%
NAPS 2.72 2.72 2.64 2.63 2.60 2.61 2.63 2.27%
Adjusted Per Share Value based on latest NOSH - 586,548
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 94.74 46.33 187.09 129.41 89.90 33.60 184.87 -35.98%
EPS 8.37 4.57 11.94 11.05 7.14 2.88 22.57 -48.41%
DPS 3.55 3.55 5.03 5.03 5.03 5.03 6.42 -32.65%
NAPS 2.7594 2.7594 2.6583 2.6482 2.618 2.626 2.4117 9.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.29 1.13 1.26 1.40 1.44 1.63 2.19 -
P/RPS 1.38 2.47 0.68 1.09 1.61 4.88 1.09 17.04%
P/EPS 15.63 25.11 10.63 12.76 20.32 57.00 8.90 45.61%
EY 6.40 3.98 9.41 7.84 4.92 1.75 11.24 -31.32%
DY 2.71 3.10 3.97 3.57 3.47 3.07 3.20 -10.49%
P/NAPS 0.47 0.42 0.48 0.53 0.55 0.62 0.83 -31.57%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 30/11/18 29/08/18 30/05/18 28/02/18 28/11/17 -
Price 1.25 1.26 1.19 1.38 1.29 1.63 1.83 -
P/RPS 1.34 2.76 0.64 1.07 1.44 4.88 0.91 29.46%
P/EPS 15.15 27.99 10.04 12.58 18.20 57.00 7.44 60.72%
EY 6.60 3.57 9.96 7.95 5.49 1.75 13.45 -37.81%
DY 2.80 2.78 4.20 3.62 3.88 3.07 3.83 -18.86%
P/NAPS 0.46 0.46 0.45 0.52 0.50 0.62 0.70 -24.43%

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