[MKH] QoQ Cumulative Quarter Result on 30-Sep-2017 [#4]

Stock

[MKH] MKH BERHAD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

30-Sep-2017 [#4]

Profit Trend

QoQ- 4.94%

YoY- -36.37%

Quarter Report

MKHB - 4th Quarter Results (30.09.2017).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	748,211	519,778	194,291	1,068,834	807,852	539,101	261,025	102.17%
YoY %	43.95%	167.53%	-81.82%	32.31%	49.85%	106.53%	-	-
Horiz. %	286.64%	199.13%	74.43%	409.48%	309.49%	206.53%	100.00%	-
PBT	100,087	68,876	27,401	193,353	176,346	126,251	57,246	45.27%
YoY %	45.31%	151.36%	-85.83%	9.64%	39.68%	120.54%	-	-
Horiz. %	174.84%	120.32%	47.87%	337.76%	308.05%	220.54%	100.00%	-
Tax	-33,919	-24,572	-10,524	-65,849	-52,874	-36,135	-15,770	66.85%
YoY %	-38.04%	-133.49%	84.02%	-24.54%	-46.32%	-129.14%	-	-
Horiz. %	215.09%	155.81%	66.73%	417.56%	335.28%	229.14%	100.00%	-
NP	66,168	44,304	16,877	127,504	123,472	90,116	41,476	36.64%
YoY %	49.35%	162.51%	-86.76%	3.27%	37.01%	117.27%	-	-
Horiz. %	159.53%	106.82%	40.69%	307.42%	297.70%	217.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,862	41,264	16,634	130,477	124,340	90,157	40,789	34.94%
YoY %	54.76%	148.07%	-87.25%	4.94%	37.91%	121.03%	-	-
Horiz. %	156.57%	101.16%	40.78%	319.88%	304.84%	221.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.89%	35.68%	38.41%	34.06%	29.98%	28.62%	27.55%	-
YoY %	-5.02%	-7.11%	12.77%	13.61%	4.75%	3.88%	-	-
Horiz. %	123.01%	129.51%	139.42%	123.63%	108.82%	103.88%	100.00%	-
Total Cost	682,043	475,474	177,414	941,330	684,380	448,985	219,549	113.34%
YoY %	43.44%	168.00%	-81.15%	37.54%	52.43%	104.50%	-	-
Horiz. %	310.66%	216.57%	80.81%	428.76%	311.72%	204.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,531,112	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	1,288,294	12.23%
YoY %	1.15%	-0.30%	8.89%	0.41%	3.69%	3.96%	-	-
Horiz. %	118.85%	117.49%	117.85%	108.23%	107.79%	103.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	29,108	29,108	29,085	37,112	37,100	29,573	29,374	-0.60%
YoY %	0.00%	0.08%	-21.63%	0.03%	25.45%	0.68%	-	-
Horiz. %	99.09%	99.09%	99.02%	126.34%	126.30%	100.68%	100.00%	-
Div Payout %	45.58%	70.54%	174.86%	28.44%	29.84%	32.80%	72.02%	-
YoY %	-35.38%	-59.66%	514.84%	-4.69%	-9.02%	-54.46%	-	-
Horiz. %	63.29%	97.95%	242.79%	39.49%	41.43%	45.54%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	1,531,112	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	1,288,294	12.23%
YoY %	1.15%	-0.30%	8.89%	0.41%	3.69%	3.96%	-	-
Horiz. %	118.85%	117.49%	117.85%	108.23%	107.79%	103.96%	100.00%	-
NOSH	586,548	586,548	585,691	530,178	530,008	422,478	419,639	25.08%
YoY %	0.00%	0.15%	10.47%	0.03%	25.45%	0.68%	-	-
Horiz. %	139.77%	139.77%	139.57%	126.34%	126.30%	100.68%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	8.84%	8.52%	8.69%	11.93%	15.28%	16.72%	15.89%	-
YoY %	3.76%	-1.96%	-27.16%	-21.92%	-8.61%	5.22%	-	-
Horiz. %	55.63%	53.62%	54.69%	75.08%	96.16%	105.22%	100.00%	-
ROE	4.17%	2.73%	1.10%	9.36%	8.95%	6.73%	3.17%	-
YoY %	52.75%	148.18%	-88.25%	4.58%	32.99%	112.30%	-	-
Horiz. %	131.55%	86.12%	34.70%	295.27%	282.33%	212.30%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	128.52	89.28	33.40	201.60	152.42	127.60	62.20	62.44%
YoY %	43.95%	167.31%	-83.43%	32.27%	19.45%	105.14%	-	-
Horiz. %	206.62%	143.54%	53.70%	324.12%	245.05%	205.14%	100.00%	-
EPS	10.97	7.09	2.86	24.61	23.46	21.34	9.72	8.42%
YoY %	54.72%	147.90%	-88.38%	4.90%	9.93%	119.55%	-	-
Horiz. %	112.86%	72.94%	29.42%	253.19%	241.36%	219.55%	100.00%	-
DPS	5.00	5.00	5.00	7.00	7.00	7.00	7.00	-20.14%
YoY %	0.00%	0.00%	-28.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.43%	71.43%	71.43%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.63	2.60	2.61	2.63	2.62	3.17	3.07	-9.82%
YoY %	1.15%	-0.38%	-0.76%	0.38%	-17.35%	3.26%	-	-
Horiz. %	85.67%	84.69%	85.02%	85.67%	85.34%	103.26%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 529,051
RPS	127.56	88.62	33.12	182.22	137.73	91.91	44.50	102.18%
YoY %	43.94%	167.57%	-81.82%	32.30%	49.85%	106.54%	-	-
Horiz. %	286.65%	199.15%	74.43%	409.48%	309.51%	206.54%	100.00%	-
EPS	10.89	7.04	2.84	22.24	21.20	15.37	6.95	35.01%
YoY %	54.69%	147.89%	-87.23%	4.91%	37.93%	121.15%	-	-
Horiz. %	156.69%	101.29%	40.86%	320.00%	305.04%	221.15%	100.00%	-
DPS	4.96	4.96	4.96	6.33	6.33	5.04	5.01	-0.66%
YoY %	0.00%	0.00%	-21.64%	0.00%	25.60%	0.60%	-	-
Horiz. %	99.00%	99.00%	99.00%	126.35%	126.35%	100.60%	100.00%	-
NAPS	2.6104	2.5806	2.5885	2.3772	2.3674	2.2833	2.1964	12.23%
YoY %	1.15%	-0.31%	8.89%	0.41%	3.68%	3.96%	-	-
Horiz. %	118.85%	117.49%	117.85%	108.23%	107.79%	103.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.40	1.44	1.63	2.19	2.36	3.06	2.84	-
P/RPS	1.09	1.61	4.88	1.09	1.55	2.40	4.57	-61.64%
YoY %	-32.30%	-67.01%	347.71%	-29.68%	-35.42%	-47.48%	-	-
Horiz. %	23.85%	35.23%	106.78%	23.85%	33.92%	52.52%	100.00%	-
P/EPS	12.76	20.32	57.00	8.90	10.06	14.34	29.22	-42.52%
YoY %	-37.20%	-64.35%	540.45%	-11.53%	-29.85%	-50.92%	-	-
Horiz. %	43.67%	69.54%	195.07%	30.46%	34.43%	49.08%	100.00%	-
EY	7.84	4.92	1.75	11.24	9.94	6.97	3.42	74.12%
YoY %	59.35%	181.14%	-84.43%	13.08%	42.61%	103.80%	-	-
Horiz. %	229.24%	143.86%	51.17%	328.65%	290.64%	203.80%	100.00%	-
DY	3.57	3.47	3.07	3.20	2.97	2.29	2.46	28.26%
YoY %	2.88%	13.03%	-4.06%	7.74%	29.69%	-6.91%	-	-
Horiz. %	145.12%	141.06%	124.80%	130.08%	120.73%	93.09%	100.00%	-
P/NAPS	0.53	0.55	0.62	0.83	0.90	0.97	0.93	-31.33%
YoY %	-3.64%	-11.29%	-25.30%	-7.78%	-7.22%	4.30%	-	-
Horiz. %	56.99%	59.14%	66.67%	89.25%	96.77%	104.30%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	30/05/18	28/02/18	28/11/17	25/08/17	30/05/17	27/02/17	-
Price	1.38	1.29	1.63	1.83	2.18	2.49	3.09	-
P/RPS	1.07	1.44	4.88	0.91	1.43	1.95	4.97	-64.17%
YoY %	-25.69%	-70.49%	436.26%	-36.36%	-26.67%	-60.76%	-	-
Horiz. %	21.53%	28.97%	98.19%	18.31%	28.77%	39.24%	100.00%	-
P/EPS	12.58	18.20	57.00	7.44	9.29	11.67	31.79	-46.19%
YoY %	-30.88%	-68.07%	666.13%	-19.91%	-20.39%	-63.29%	-	-
Horiz. %	39.57%	57.25%	179.30%	23.40%	29.22%	36.71%	100.00%	-
EY	7.95	5.49	1.75	13.45	10.76	8.57	3.15	85.68%
YoY %	44.81%	213.71%	-86.99%	25.00%	25.55%	172.06%	-	-
Horiz. %	252.38%	174.29%	55.56%	426.98%	341.59%	272.06%	100.00%	-
DY	3.62	3.88	3.07	3.83	3.21	2.81	2.27	36.61%
YoY %	-6.70%	26.38%	-19.84%	19.31%	14.23%	23.79%	-	-
Horiz. %	159.47%	170.93%	135.24%	168.72%	141.41%	123.79%	100.00%	-
P/NAPS	0.52	0.50	0.62	0.70	0.83	0.79	1.01	-35.84%
YoY %	4.00%	-19.35%	-11.43%	-15.66%	5.06%	-21.78%	-	-
Horiz. %	51.49%	49.50%	61.39%	69.31%	82.18%	78.22%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos