[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
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,068,834 807,852 539,101 261,025 1,265,873 870,691 588,596 48.78%
PBT 193,353 176,346 126,251 57,246 304,669 228,097 165,459 10.93%
Tax -65,849 -52,874 -36,135 -15,770 -90,491 -63,897 -41,340 36.35%
NP 127,504 123,472 90,116 41,476 214,178 164,200 124,119 1.80%
-
NP to SH 130,477 124,340 90,157 40,789 205,041 154,664 116,949 7.56%
-
Tax Rate 34.06% 29.98% 28.62% 27.55% 29.70% 28.01% 24.99% -
Total Cost 941,330 684,380 448,985 219,549 1,051,695 706,491 464,477 60.07%
-
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%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 37,112 37,100 29,573 29,374 29,358 29,355 29,363 16.88%
Div Payout % 28.44% 29.84% 32.80% 72.02% 14.32% 18.98% 25.11% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
NOSH 530,178 530,008 422,478 419,639 419,400 419,370 419,472 16.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.93% 15.28% 16.72% 15.89% 16.92% 18.86% 21.09% -
ROE 9.36% 8.95% 6.73% 3.17% 19.32% 12.63% 9.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 201.60 152.42 127.60 62.20 301.83 207.62 140.32 27.29%
EPS 24.61 23.46 21.34 9.72 40.01 36.88 27.88 -7.97%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.63 2.62 3.17 3.07 2.53 2.92 2.83 -4.76%
Adjusted Per Share Value based on latest NOSH - 419,639
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 182.22 137.73 91.91 44.50 215.82 148.44 100.35 48.78%
EPS 22.24 21.20 15.37 6.95 34.96 26.37 19.94 7.54%
DPS 6.33 6.33 5.04 5.01 5.01 5.00 5.01 16.85%
NAPS 2.3772 2.3674 2.2833 2.1964 1.809 2.0877 2.0239 11.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 8.90 10.06 14.34 29.22 5.99 6.91 9.15 -1.82%
EY 11.24 9.94 6.97 3.42 16.69 14.46 10.93 1.88%
DY 3.20 2.97 2.29 2.46 2.39 2.75 2.75 10.62%
P/NAPS 0.83 0.90 0.97 0.93 1.16 0.87 0.90 -5.25%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 7.44 9.29 11.67 31.79 5.77 7.84 8.61 -9.26%
EY 13.45 10.76 8.57 3.15 17.34 12.76 11.62 10.23%
DY 3.83 3.21 2.81 2.27 2.48 2.42 2.92 19.80%
P/NAPS 0.70 0.83 0.79 1.01 1.11 0.99 0.85 -12.13%

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