[MKH] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -61.75%
YoY- 58.71%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,121,657 814,524 547,752 267,846 1,081,701 748,211 519,778 66.91%
PBT 159,284 120,618 75,511 41,060 126,140 100,087 68,876 74.78%
Tax -61,673 -36,112 -22,011 -11,047 -51,118 -33,919 -24,572 84.58%
NP 97,611 84,506 53,500 30,013 75,022 66,168 44,304 69.23%
-
NP to SH 82,712 72,558 48,409 26,400 69,027 63,862 41,264 58.90%
-
Tax Rate 38.72% 29.94% 29.15% 26.90% 40.52% 33.89% 35.68% -
Total Cost 1,024,046 730,018 494,252 237,833 1,006,679 682,043 475,474 66.69%
-
Net Worth 1,636,469 1,618,872 1,595,411 1,595,411 1,536,934 1,531,112 1,513,647 5.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 20,529 20,529 20,529 20,529 29,108 29,108 29,108 -20.75%
Div Payout % 24.82% 28.29% 42.41% 77.76% 42.17% 45.58% 70.54% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,636,469 1,618,872 1,595,411 1,595,411 1,536,934 1,531,112 1,513,647 5.33%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 586,548 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.70% 10.37% 9.77% 11.21% 6.94% 8.84% 8.52% -
ROE 5.05% 4.48% 3.03% 1.65% 4.49% 4.17% 2.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 191.23 138.87 93.39 45.66 185.80 128.52 89.28 66.08%
EPS 14.10 12.37 8.25 4.50 11.86 10.97 7.09 58.07%
DPS 3.50 3.50 3.50 3.50 5.00 5.00 5.00 -21.14%
NAPS 2.79 2.76 2.72 2.72 2.64 2.63 2.60 4.80%
Adjusted Per Share Value based on latest NOSH - 586,548
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 194.00 140.88 94.74 46.33 187.09 129.41 89.90 66.91%
EPS 14.31 12.55 8.37 4.57 11.94 11.05 7.14 58.89%
DPS 3.55 3.55 3.55 3.55 5.03 5.03 5.03 -20.71%
NAPS 2.8304 2.80 2.7594 2.7594 2.6583 2.6482 2.618 5.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.18 1.24 1.29 1.13 1.26 1.40 1.44 -
P/RPS 0.62 0.89 1.38 2.47 0.68 1.09 1.61 -47.03%
P/EPS 8.37 10.02 15.63 25.11 10.63 12.76 20.32 -44.60%
EY 11.95 9.98 6.40 3.98 9.41 7.84 4.92 80.59%
DY 2.97 2.82 2.71 3.10 3.97 3.57 3.47 -9.84%
P/NAPS 0.42 0.45 0.47 0.42 0.48 0.53 0.55 -16.44%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 29/05/19 27/02/19 30/11/18 29/08/18 30/05/18 -
Price 1.51 1.14 1.25 1.26 1.19 1.38 1.29 -
P/RPS 0.79 0.82 1.34 2.76 0.64 1.07 1.44 -32.95%
P/EPS 10.71 9.22 15.15 27.99 10.04 12.58 18.20 -29.75%
EY 9.34 10.85 6.60 3.57 9.96 7.95 5.49 42.46%
DY 2.32 3.07 2.80 2.78 4.20 3.62 3.88 -29.00%
P/NAPS 0.54 0.41 0.46 0.46 0.45 0.52 0.50 5.25%

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