[MKH] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 11.9%
YoY- 78.69%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 708,720 452,238 204,268 913,572 695,624 492,138 227,458 113.77%
PBT 146,948 92,928 42,690 158,596 129,588 87,388 50,643 103.83%
Tax -37,793 -23,443 -11,167 -59,925 -43,970 -26,830 -13,031 103.76%
NP 109,155 69,485 31,523 98,671 85,618 60,558 37,612 103.85%
-
NP to SH 97,720 65,083 31,316 76,329 68,211 46,740 30,353 118.49%
-
Tax Rate 25.72% 25.23% 26.16% 37.78% 33.93% 30.70% 25.73% -
Total Cost 599,565 382,753 172,745 814,901 610,006 431,580 189,846 115.71%
-
Net Worth 1,784,215 1,749,570 1,738,022 1,703,377 1,686,054 1,662,958 1,662,958 4.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,209 20,209 20,209 17,322 17,322 17,322 17,322 10.85%
Div Payout % 20.68% 31.05% 64.53% 22.69% 25.40% 37.06% 57.07% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,784,215 1,749,570 1,738,022 1,703,377 1,686,054 1,662,958 1,662,958 4.81%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 586,548 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.40% 15.36% 15.43% 10.80% 12.31% 12.31% 16.54% -
ROE 5.48% 3.72% 1.80% 4.48% 4.05% 2.81% 1.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 122.74 78.32 35.38 158.22 120.47 85.23 39.39 113.78%
EPS 16.92 11.27 5.42 13.20 11.81 8.09 5.26 118.37%
DPS 3.50 3.50 3.50 3.00 3.00 3.00 3.00 10.85%
NAPS 3.09 3.03 3.01 2.95 2.92 2.88 2.88 4.81%
Adjusted Per Share Value based on latest NOSH - 586,548
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 120.83 77.10 34.83 155.75 118.60 83.90 38.78 113.77%
EPS 16.66 11.10 5.34 13.01 11.63 7.97 5.17 118.63%
DPS 3.45 3.45 3.45 2.95 2.95 2.95 2.95 11.03%
NAPS 3.0419 2.9828 2.9631 2.9041 2.8745 2.8352 2.8352 4.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.21 1.35 1.23 1.29 1.29 1.44 1.38 -
P/RPS 0.99 1.72 3.48 0.82 1.07 1.69 3.50 -57.00%
P/EPS 7.15 11.98 22.68 9.76 10.92 17.79 26.25 -58.08%
EY 13.99 8.35 4.41 10.25 9.16 5.62 3.81 138.57%
DY 2.89 2.59 2.85 2.33 2.33 2.08 2.17 21.11%
P/NAPS 0.39 0.45 0.41 0.44 0.44 0.50 0.48 -12.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 29/11/21 27/08/21 28/05/21 26/02/21 -
Price 1.27 1.29 1.46 1.32 1.35 1.34 1.31 -
P/RPS 1.03 1.65 4.13 0.83 1.12 1.57 3.33 -54.36%
P/EPS 7.50 11.44 26.92 9.99 11.43 16.55 24.92 -55.18%
EY 13.33 8.74 3.71 10.01 8.75 6.04 4.01 123.22%
DY 2.76 2.71 2.40 2.27 2.22 2.24 2.29 13.29%
P/NAPS 0.41 0.43 0.49 0.45 0.46 0.47 0.45 -6.03%

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