[MKH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -71.22%
YoY- 79.52%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,041,898 693,192 437,354 207,634 806,522 582,936 370,642 99.05%
PBT 137,314 97,929 67,638 46,634 162,560 121,075 99,993 23.52%
Tax -40,684 -25,918 -16,823 -11,291 -42,938 -31,533 -25,392 36.88%
NP 96,630 72,011 50,815 35,343 119,622 89,542 74,601 18.80%
-
NP to SH 86,961 61,919 41,033 30,129 104,684 79,089 67,483 18.40%
-
Tax Rate 29.63% 26.47% 24.87% 24.21% 26.41% 26.04% 25.39% -
Total Cost 945,268 621,181 386,539 172,291 686,900 493,394 296,041 116.68%
-
Net Worth 1,103,245 1,065,543 1,044,705 1,032,274 1,035,497 1,006,434 1,190,383 -4.93%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 33,558 33,560 33,564 33,569 41,922 41,934 41,914 -13.76%
Div Payout % 38.59% 54.20% 81.80% 111.42% 40.05% 53.02% 62.11% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,103,245 1,065,543 1,044,705 1,032,274 1,035,497 1,006,434 1,190,383 -4.93%
NOSH 419,484 419,505 419,560 419,623 419,229 419,347 419,149 0.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.27% 10.39% 11.62% 17.02% 14.83% 15.36% 20.13% -
ROE 7.88% 5.81% 3.93% 2.92% 10.11% 7.86% 5.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 248.38 165.24 104.24 49.48 192.38 139.01 88.43 98.94%
EPS 20.73 14.76 9.78 7.18 24.97 18.86 16.10 18.33%
DPS 8.00 8.00 8.00 8.00 10.00 10.00 10.00 -13.81%
NAPS 2.63 2.54 2.49 2.46 2.47 2.40 2.84 -4.98%
Adjusted Per Share Value based on latest NOSH - 419,623
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 177.63 118.18 74.56 35.40 137.50 99.38 63.19 99.05%
EPS 14.83 10.56 7.00 5.14 17.85 13.48 11.51 18.38%
DPS 5.72 5.72 5.72 5.72 7.15 7.15 7.15 -13.81%
NAPS 1.8809 1.8166 1.7811 1.7599 1.7654 1.7159 2.0295 -4.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.27 2.13 2.75 2.64 3.70 3.88 4.85 -
P/RPS 0.91 1.29 2.64 5.34 1.92 2.79 5.48 -69.75%
P/EPS 10.95 14.43 28.12 36.77 14.82 20.57 30.12 -49.03%
EY 9.13 6.93 3.56 2.72 6.75 4.86 3.32 96.16%
DY 3.52 3.76 2.91 3.03 2.70 2.58 2.06 42.88%
P/NAPS 0.86 0.84 1.10 1.07 1.50 1.62 1.71 -36.73%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 13/02/15 28/11/14 27/08/14 27/05/14 -
Price 2.23 1.99 2.40 2.81 3.10 3.72 3.66 -
P/RPS 0.90 1.20 2.30 5.68 1.61 2.68 4.14 -63.81%
P/EPS 10.76 13.48 24.54 39.14 12.41 19.72 22.73 -39.23%
EY 9.30 7.42 4.07 2.56 8.06 5.07 4.40 64.62%
DY 3.59 4.02 3.33 2.85 3.23 2.69 2.73 20.00%
P/NAPS 0.85 0.78 0.96 1.14 1.26 1.55 1.29 -24.25%

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