[MKH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock

[MKH] MKH BERHAD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Dec-2017 [#1]

Profit Trend

QoQ- -87.25%

YoY- -59.22%

Quarter Report

MKHB - 1st Quarter Results (31.12.2017).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	1,081,701	748,211	519,778	194,291	1,068,834	807,852	539,101	59.01%
YoY %	44.57%	43.95%	167.53%	-81.82%	32.31%	49.85%	-	-
Horiz. %	200.65%	138.79%	96.42%	36.04%	198.26%	149.85%	100.00%	-
PBT	126,140	100,087	68,876	27,401	193,353	176,346	126,251	-0.05%
YoY %	26.03%	45.31%	151.36%	-85.83%	9.64%	39.68%	-	-
Horiz. %	99.91%	79.28%	54.55%	21.70%	153.15%	139.68%	100.00%	-
Tax	-51,118	-33,919	-24,572	-10,524	-65,849	-52,874	-36,135	25.99%
YoY %	-50.71%	-38.04%	-133.49%	84.02%	-24.54%	-46.32%	-	-
Horiz. %	141.46%	93.87%	68.00%	29.12%	182.23%	146.32%	100.00%	-
NP	75,022	66,168	44,304	16,877	127,504	123,472	90,116	-11.49%
YoY %	13.38%	49.35%	162.51%	-86.76%	3.27%	37.01%	-	-
Horiz. %	83.25%	73.43%	49.16%	18.73%	141.49%	137.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,027	63,862	41,264	16,634	130,477	124,340	90,157	-16.29%
YoY %	8.09%	54.76%	148.07%	-87.25%	4.94%	37.91%	-	-
Horiz. %	76.56%	70.83%	45.77%	18.45%	144.72%	137.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.52%	33.89%	35.68%	38.41%	34.06%	29.98%	28.62%	-
YoY %	19.56%	-5.02%	-7.11%	12.77%	13.61%	4.75%	-	-
Horiz. %	141.58%	118.41%	124.67%	134.21%	119.01%	104.75%	100.00%	-
Total Cost	1,006,679	682,043	475,474	177,414	941,330	684,380	448,985	71.22%
YoY %	47.60%	43.44%	168.00%	-81.15%	37.54%	52.43%	-	-
Horiz. %	224.21%	151.91%	105.90%	39.51%	209.66%	152.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,536,934	1,531,112	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	9.60%
YoY %	0.38%	1.15%	-0.30%	8.89%	0.41%	3.69%	-	-
Horiz. %	114.76%	114.33%	113.02%	113.37%	104.12%	103.69%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	29,108	29,108	29,108	29,085	37,112	37,100	29,573	-1.05%
YoY %	0.00%	0.00%	0.08%	-21.63%	0.03%	25.45%	-	-
Horiz. %	98.43%	98.43%	98.43%	98.35%	125.49%	125.45%	100.00%	-
Div Payout %	42.17%	45.58%	70.54%	174.86%	28.44%	29.84%	32.80%	-
YoY %	-7.48%	-35.38%	-59.66%	514.84%	-4.69%	-9.02%	-	-
Horiz. %	128.57%	138.96%	215.06%	533.11%	86.71%	90.98%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,536,934	1,531,112	1,513,647	1,518,270	1,394,370	1,388,622	1,339,258	9.60%
YoY %	0.38%	1.15%	-0.30%	8.89%	0.41%	3.69%	-	-
Horiz. %	114.76%	114.33%	113.02%	113.37%	104.12%	103.69%	100.00%	-
NOSH	586,548	586,548	586,548	585,691	530,178	530,008	422,478	24.42%
YoY %	0.00%	0.00%	0.15%	10.47%	0.03%	25.45%	-	-
Horiz. %	138.84%	138.84%	138.84%	138.63%	125.49%	125.45%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	6.94%	8.84%	8.52%	8.69%	11.93%	15.28%	16.72%	-
YoY %	-21.49%	3.76%	-1.96%	-27.16%	-21.92%	-8.61%	-	-
Horiz. %	41.51%	52.87%	50.96%	51.97%	71.35%	91.39%	100.00%	-
ROE	4.49%	4.17%	2.73%	1.10%	9.36%	8.95%	6.73%	-
YoY %	7.67%	52.75%	148.18%	-88.25%	4.58%	32.99%	-	-
Horiz. %	66.72%	61.96%	40.56%	16.34%	139.08%	132.99%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	185.80	128.52	89.28	33.40	201.60	152.42	127.60	28.43%
YoY %	44.57%	43.95%	167.31%	-83.43%	32.27%	19.45%	-	-
Horiz. %	145.61%	100.72%	69.97%	26.18%	157.99%	119.45%	100.00%	-
EPS	11.86	10.97	7.09	2.86	24.61	23.46	21.34	-32.37%
YoY %	8.11%	54.72%	147.90%	-88.38%	4.90%	9.93%	-	-
Horiz. %	55.58%	51.41%	33.22%	13.40%	115.32%	109.93%	100.00%	-
DPS	5.00	5.00	5.00	5.00	7.00	7.00	7.00	-20.07%
YoY %	0.00%	0.00%	0.00%	-28.57%	0.00%	0.00%	-	-
Horiz. %	71.43%	71.43%	71.43%	71.43%	100.00%	100.00%	100.00%	-
NAPS	2.64	2.63	2.60	2.61	2.63	2.62	3.17	-11.47%
YoY %	0.38%	1.15%	-0.38%	-0.76%	0.38%	-17.35%	-	-
Horiz. %	83.28%	82.97%	82.02%	82.33%	82.97%	82.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 585,691
RPS	184.42	127.56	88.62	33.12	182.22	137.73	91.91	59.01%
YoY %	44.58%	43.94%	167.57%	-81.82%	32.30%	49.85%	-	-
Horiz. %	200.65%	138.79%	96.42%	36.04%	198.26%	149.85%	100.00%	-
EPS	11.77	10.89	7.04	2.84	22.24	21.20	15.37	-16.28%
YoY %	8.08%	54.69%	147.89%	-87.23%	4.91%	37.93%	-	-
Horiz. %	76.58%	70.85%	45.80%	18.48%	144.70%	137.93%	100.00%	-
DPS	4.96	4.96	4.96	4.96	6.33	6.33	5.04	-1.06%
YoY %	0.00%	0.00%	0.00%	-21.64%	0.00%	25.60%	-	-
Horiz. %	98.41%	98.41%	98.41%	98.41%	125.60%	125.60%	100.00%	-
NAPS	2.6203	2.6104	2.5806	2.5885	2.3772	2.3674	2.2833	9.60%
YoY %	0.38%	1.15%	-0.31%	8.89%	0.41%	3.68%	-	-
Horiz. %	114.76%	114.33%	113.02%	113.37%	104.11%	103.68%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.26	1.40	1.44	1.63	2.19	2.36	3.06	-
P/RPS	0.68	1.09	1.61	4.88	1.09	1.55	2.40	-56.82%
YoY %	-37.61%	-32.30%	-67.01%	347.71%	-29.68%	-35.42%	-	-
Horiz. %	28.33%	45.42%	67.08%	203.33%	45.42%	64.58%	100.00%	-
P/EPS	10.63	12.76	20.32	57.00	8.90	10.06	14.34	-18.07%
YoY %	-16.69%	-37.20%	-64.35%	540.45%	-11.53%	-29.85%	-	-
Horiz. %	74.13%	88.98%	141.70%	397.49%	62.06%	70.15%	100.00%	-
EY	9.41	7.84	4.92	1.75	11.24	9.94	6.97	22.13%
YoY %	20.03%	59.35%	181.14%	-84.43%	13.08%	42.61%	-	-
Horiz. %	135.01%	112.48%	70.59%	25.11%	161.26%	142.61%	100.00%	-
DY	3.97	3.57	3.47	3.07	3.20	2.97	2.29	44.26%
YoY %	11.20%	2.88%	13.03%	-4.06%	7.74%	29.69%	-	-
Horiz. %	173.36%	155.90%	151.53%	134.06%	139.74%	129.69%	100.00%	-
P/NAPS	0.48	0.53	0.55	0.62	0.83	0.90	0.97	-37.41%
YoY %	-9.43%	-3.64%	-11.29%	-25.30%	-7.78%	-7.22%	-	-
Horiz. %	49.48%	54.64%	56.70%	63.92%	85.57%	92.78%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	29/08/18	30/05/18	28/02/18	28/11/17	25/08/17	30/05/17	-
Price	1.19	1.38	1.29	1.63	1.83	2.18	2.49	-
P/RPS	0.64	1.07	1.44	4.88	0.91	1.43	1.95	-52.38%
YoY %	-40.19%	-25.69%	-70.49%	436.26%	-36.36%	-26.67%	-	-
Horiz. %	32.82%	54.87%	73.85%	250.26%	46.67%	73.33%	100.00%	-
P/EPS	10.04	12.58	18.20	57.00	7.44	9.29	11.67	-9.53%
YoY %	-20.19%	-30.88%	-68.07%	666.13%	-19.91%	-20.39%	-	-
Horiz. %	86.03%	107.80%	155.96%	488.43%	63.75%	79.61%	100.00%	-
EY	9.96	7.95	5.49	1.75	13.45	10.76	8.57	10.52%
YoY %	25.28%	44.81%	213.71%	-86.99%	25.00%	25.55%	-	-
Horiz. %	116.22%	92.77%	64.06%	20.42%	156.94%	125.55%	100.00%	-
DY	4.20	3.62	3.88	3.07	3.83	3.21	2.81	30.69%
YoY %	16.02%	-6.70%	26.38%	-19.84%	19.31%	14.23%	-	-
Horiz. %	149.47%	128.83%	138.08%	109.25%	136.30%	114.23%	100.00%	-
P/NAPS	0.45	0.52	0.50	0.62	0.70	0.83	0.79	-31.26%
YoY %	-13.46%	4.00%	-19.35%	-11.43%	-15.66%	5.06%	-	-
Horiz. %	56.96%	65.82%	63.29%	78.48%	88.61%	105.06%	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