[MKH] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock

[MKH] MKH BERHAD

Announcement Date

27-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Dec-2016 [#1]

Profit Trend

QoQ- -80.11%

YoY- -33.75%

Quarter Report

MKHB - 1st Quarter Results (31.12.2016).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	1,068,834	807,852	539,101	261,025	1,265,873	870,691	588,596	48.78%
YoY %	32.31%	49.85%	106.53%	-79.38%	45.39%	47.93%	-	-
Horiz. %	181.59%	137.25%	91.59%	44.35%	215.07%	147.93%	100.00%	-
PBT	193,353	176,346	126,251	57,246	304,669	228,097	165,459	10.93%
YoY %	9.64%	39.68%	120.54%	-81.21%	33.57%	37.86%	-	-
Horiz. %	116.86%	106.58%	76.30%	34.60%	184.14%	137.86%	100.00%	-
Tax	-65,849	-52,874	-36,135	-15,770	-90,491	-63,897	-41,340	36.35%
YoY %	-24.54%	-46.32%	-129.14%	82.57%	-41.62%	-54.56%	-	-
Horiz. %	159.29%	127.90%	87.41%	38.15%	218.89%	154.56%	100.00%	-
NP	127,504	123,472	90,116	41,476	214,178	164,200	124,119	1.80%
YoY %	3.27%	37.01%	117.27%	-80.63%	30.44%	32.29%	-	-
Horiz. %	102.73%	99.48%	72.60%	33.42%	172.56%	132.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,477	124,340	90,157	40,789	205,041	154,664	116,949	7.56%
YoY %	4.94%	37.91%	121.03%	-80.11%	32.57%	32.25%	-	-
Horiz. %	111.57%	106.32%	77.09%	34.88%	175.33%	132.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.06%	29.98%	28.62%	27.55%	29.70%	28.01%	24.99%	-
YoY %	13.61%	4.75%	3.88%	-7.24%	6.03%	12.08%	-	-
Horiz. %	136.29%	119.97%	114.53%	110.24%	118.85%	112.08%	100.00%	-
Total Cost	941,330	684,380	448,985	219,549	1,051,695	706,491	464,477	60.07%
YoY %	37.54%	52.43%	104.50%	-79.12%	48.86%	52.10%	-	-
Horiz. %	202.66%	147.34%	96.66%	47.27%	226.43%	152.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,394,370	1,388,622	1,339,258	1,288,294	1,061,084	1,224,563	1,187,107	11.31%
YoY %	0.41%	3.69%	3.96%	21.41%	-13.35%	3.16%	-	-
Horiz. %	117.46%	116.98%	112.82%	108.52%	89.38%	103.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	37,112	37,100	29,573	29,374	29,358	29,355	29,363	16.88%
YoY %	0.03%	25.45%	0.68%	0.05%	0.01%	-0.03%	-	-
Horiz. %	126.39%	126.35%	100.72%	100.04%	99.98%	99.97%	100.00%	-
Div Payout %	28.44%	29.84%	32.80%	72.02%	14.32%	18.98%	25.11%	-
YoY %	-4.69%	-9.02%	-54.46%	402.93%	-24.55%	-24.41%	-	-
Horiz. %	113.26%	118.84%	130.63%	286.82%	57.03%	75.59%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,394,370	1,388,622	1,339,258	1,288,294	1,061,084	1,224,563	1,187,107	11.31%
YoY %	0.41%	3.69%	3.96%	21.41%	-13.35%	3.16%	-	-
Horiz. %	117.46%	116.98%	112.82%	108.52%	89.38%	103.16%	100.00%	-
NOSH	530,178	530,008	422,478	419,639	419,400	419,370	419,472	16.88%
YoY %	0.03%	25.45%	0.68%	0.06%	0.01%	-0.02%	-	-
Horiz. %	126.39%	126.35%	100.72%	100.04%	99.98%	99.98%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	11.93%	15.28%	16.72%	15.89%	16.92%	18.86%	21.09%	-
YoY %	-21.92%	-8.61%	5.22%	-6.09%	-10.29%	-10.57%	-	-
Horiz. %	56.57%	72.45%	79.28%	75.34%	80.23%	89.43%	100.00%	-
ROE	9.36%	8.95%	6.73%	3.17%	19.32%	12.63%	9.85%	-
YoY %	4.58%	32.99%	112.30%	-83.59%	52.97%	28.22%	-	-
Horiz. %	95.03%	90.86%	68.32%	32.18%	196.14%	128.22%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	201.60	152.42	127.60	62.20	301.83	207.62	140.32	27.29%
YoY %	32.27%	19.45%	105.14%	-79.39%	45.38%	47.96%	-	-
Horiz. %	143.67%	108.62%	90.94%	44.33%	215.10%	147.96%	100.00%	-
EPS	24.61	23.46	21.34	9.72	40.01	36.88	27.88	-7.97%
YoY %	4.90%	9.93%	119.55%	-75.71%	8.49%	32.28%	-	-
Horiz. %	88.27%	84.15%	76.54%	34.86%	143.51%	132.28%	100.00%	-
DPS	7.00	7.00	7.00	7.00	7.00	7.00	7.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.63	2.62	3.17	3.07	2.53	2.92	2.83	-4.76%
YoY %	0.38%	-17.35%	3.26%	21.34%	-13.36%	3.18%	-	-
Horiz. %	92.93%	92.58%	112.01%	108.48%	89.40%	103.18%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 419,639
RPS	184.87	139.73	93.24	45.15	218.95	150.59	101.80	48.79%
YoY %	32.31%	49.86%	106.51%	-79.38%	45.39%	47.93%	-	-
Horiz. %	181.60%	137.26%	91.59%	44.35%	215.08%	147.93%	100.00%	-
EPS	22.57	21.51	15.59	7.05	35.46	26.75	20.23	7.56%
YoY %	4.93%	37.97%	121.13%	-80.12%	32.56%	32.23%	-	-
Horiz. %	111.57%	106.33%	77.06%	34.85%	175.28%	132.23%	100.00%	-
DPS	6.42	6.42	5.12	5.08	5.08	5.08	5.08	16.87%
YoY %	0.00%	25.39%	0.79%	0.00%	0.00%	0.00%	-	-
Horiz. %	126.38%	126.38%	100.79%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.4117	2.4018	2.3164	2.2282	1.8353	2.118	2.0532	11.31%
YoY %	0.41%	3.69%	3.96%	21.41%	-13.35%	3.16%	-	-
Horiz. %	117.46%	116.98%	112.82%	108.52%	89.39%	103.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.19	2.36	3.06	2.84	2.93	2.55	2.55	-
P/RPS	1.09	1.55	2.40	4.57	0.97	1.23	1.82	-28.92%
YoY %	-29.68%	-35.42%	-47.48%	371.13%	-21.14%	-32.42%	-	-
Horiz. %	59.89%	85.16%	131.87%	251.10%	53.30%	67.58%	100.00%	-
P/EPS	8.90	10.06	14.34	29.22	5.99	6.91	9.15	-1.82%
YoY %	-11.53%	-29.85%	-50.92%	387.81%	-13.31%	-24.48%	-	-
Horiz. %	97.27%	109.95%	156.72%	319.34%	65.46%	75.52%	100.00%	-
EY	11.24	9.94	6.97	3.42	16.69	14.46	10.93	1.88%
YoY %	13.08%	42.61%	103.80%	-79.51%	15.42%	32.30%	-	-
Horiz. %	102.84%	90.94%	63.77%	31.29%	152.70%	132.30%	100.00%	-
DY	3.20	2.97	2.29	2.46	2.39	2.75	2.75	10.62%
YoY %	7.74%	29.69%	-6.91%	2.93%	-13.09%	0.00%	-	-
Horiz. %	116.36%	108.00%	83.27%	89.45%	86.91%	100.00%	100.00%	-
P/NAPS	0.83	0.90	0.97	0.93	1.16	0.87	0.90	-5.25%
YoY %	-7.78%	-7.22%	4.30%	-19.83%	33.33%	-3.33%	-	-
Horiz. %	92.22%	100.00%	107.78%	103.33%	128.89%	96.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	25/08/17	30/05/17	27/02/17	25/11/16	25/08/16	27/05/16	-
Price	1.83	2.18	2.49	3.09	2.82	2.89	2.40	-
P/RPS	0.91	1.43	1.95	4.97	0.93	1.39	1.71	-34.30%
YoY %	-36.36%	-26.67%	-60.76%	434.41%	-33.09%	-18.71%	-	-
Horiz. %	53.22%	83.63%	114.04%	290.64%	54.39%	81.29%	100.00%	-
P/EPS	7.44	9.29	11.67	31.79	5.77	7.84	8.61	-9.26%
YoY %	-19.91%	-20.39%	-63.29%	450.95%	-26.40%	-8.94%	-	-
Horiz. %	86.41%	107.90%	135.54%	369.22%	67.02%	91.06%	100.00%	-
EY	13.45	10.76	8.57	3.15	17.34	12.76	11.62	10.23%
YoY %	25.00%	25.55%	172.06%	-81.83%	35.89%	9.81%	-	-
Horiz. %	115.75%	92.60%	73.75%	27.11%	149.23%	109.81%	100.00%	-
DY	3.83	3.21	2.81	2.27	2.48	2.42	2.92	19.80%
YoY %	19.31%	14.23%	23.79%	-8.47%	2.48%	-17.12%	-	-
Horiz. %	131.16%	109.93%	96.23%	77.74%	84.93%	82.88%	100.00%	-
P/NAPS	0.70	0.83	0.79	1.01	1.11	0.99	0.85	-12.13%
YoY %	-15.66%	5.06%	-21.78%	-9.01%	12.12%	16.47%	-	-
Horiz. %	82.35%	97.65%	92.94%	118.82%	130.59%	116.47%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos