[MKH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 32.36%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 693,192 437,354 207,634 806,522 582,936 370,642 182,495 144.04%
PBT 97,929 67,638 46,634 162,560 121,075 99,993 25,000 149.11%
Tax -25,918 -16,823 -11,291 -42,938 -31,533 -25,392 -6,489 152.37%
NP 72,011 50,815 35,343 119,622 89,542 74,601 18,511 147.96%
-
NP to SH 61,919 41,033 30,129 104,684 79,089 67,483 16,783 139.33%
-
Tax Rate 26.47% 24.87% 24.21% 26.41% 26.04% 25.39% 25.96% -
Total Cost 621,181 386,539 172,291 686,900 493,394 296,041 163,984 143.59%
-
Net Worth 1,065,543 1,044,705 1,032,274 1,035,497 1,006,434 1,190,383 945,570 8.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 33,560 33,564 33,569 41,922 41,934 41,914 34,891 -2.56%
Div Payout % 54.20% 81.80% 111.42% 40.05% 53.02% 62.11% 207.90% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,065,543 1,044,705 1,032,274 1,035,497 1,006,434 1,190,383 945,570 8.31%
NOSH 419,505 419,560 419,623 419,229 419,347 419,149 348,918 13.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.39% 11.62% 17.02% 14.83% 15.36% 20.13% 10.14% -
ROE 5.81% 3.93% 2.92% 10.11% 7.86% 5.67% 1.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 165.24 104.24 49.48 192.38 139.01 88.43 52.30 115.76%
EPS 14.76 9.78 7.18 24.97 18.86 16.10 4.81 111.60%
DPS 8.00 8.00 8.00 10.00 10.00 10.00 10.00 -13.85%
NAPS 2.54 2.49 2.46 2.47 2.40 2.84 2.71 -4.23%
Adjusted Per Share Value based on latest NOSH - 419,584
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 119.89 75.64 35.91 139.50 100.82 64.11 31.56 144.05%
EPS 10.71 7.10 5.21 18.11 13.68 11.67 2.90 139.49%
DPS 5.80 5.81 5.81 7.25 7.25 7.25 6.03 -2.56%
NAPS 1.843 1.8069 1.7854 1.791 1.7407 2.0589 1.6355 8.31%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.13 2.75 2.64 3.70 3.88 4.85 2.69 -
P/RPS 1.29 2.64 5.34 1.92 2.79 5.48 5.14 -60.31%
P/EPS 14.43 28.12 36.77 14.82 20.57 30.12 55.93 -59.57%
EY 6.93 3.56 2.72 6.75 4.86 3.32 1.79 147.17%
DY 3.76 2.91 3.03 2.70 2.58 2.06 3.72 0.71%
P/NAPS 0.84 1.10 1.07 1.50 1.62 1.71 0.99 -10.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 13/02/15 28/11/14 27/08/14 27/05/14 27/02/14 -
Price 1.99 2.40 2.81 3.10 3.72 3.66 3.90 -
P/RPS 1.20 2.30 5.68 1.61 2.68 4.14 7.46 -70.52%
P/EPS 13.48 24.54 39.14 12.41 19.72 22.73 81.08 -69.86%
EY 7.42 4.07 2.56 8.06 5.07 4.40 1.23 232.47%
DY 4.02 3.33 2.85 3.23 2.69 2.73 2.56 35.21%
P/NAPS 0.78 0.96 1.14 1.26 1.55 1.29 1.44 -33.62%

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