[MKH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 302.09%
YoY- 43.94%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 207,634 806,522 582,936 370,642 182,495 688,219 470,439 -41.94%
PBT 46,634 162,560 121,075 99,993 25,000 134,453 109,212 -43.20%
Tax -11,291 -42,938 -31,533 -25,392 -6,489 -27,306 -26,618 -43.45%
NP 35,343 119,622 89,542 74,601 18,511 107,147 82,594 -43.12%
-
NP to SH 30,129 104,684 79,089 67,483 16,783 103,969 79,200 -47.40%
-
Tax Rate 24.21% 26.41% 26.04% 25.39% 25.96% 20.31% 24.37% -
Total Cost 172,291 686,900 493,394 296,041 163,984 581,072 387,845 -41.69%
-
Net Worth 1,032,274 1,035,497 1,006,434 1,190,383 945,570 711,693 894,028 10.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 33,569 41,922 41,934 41,914 34,891 - - -
Div Payout % 111.42% 40.05% 53.02% 62.11% 207.90% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,032,274 1,035,497 1,006,434 1,190,383 945,570 711,693 894,028 10.03%
NOSH 419,623 419,229 419,347 419,149 348,918 313,521 341,232 14.73%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.02% 14.83% 15.36% 20.13% 10.14% 15.57% 17.56% -
ROE 2.92% 10.11% 7.86% 5.67% 1.77% 14.61% 8.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.48 192.38 139.01 88.43 52.30 219.51 137.86 -49.40%
EPS 7.18 24.97 18.86 16.10 4.81 25.24 23.21 -54.16%
DPS 8.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 2.46 2.47 2.40 2.84 2.71 2.27 2.62 -4.10%
Adjusted Per Share Value based on latest NOSH - 419,008
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.40 137.50 99.38 63.19 31.11 117.33 80.20 -41.94%
EPS 5.14 17.85 13.48 11.51 2.86 17.73 13.50 -47.37%
DPS 5.72 7.15 7.15 7.15 5.95 0.00 0.00 -
NAPS 1.7599 1.7654 1.7159 2.0295 1.6121 1.2134 1.5242 10.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.64 3.70 3.88 4.85 2.69 2.63 2.53 -
P/RPS 5.34 1.92 2.79 5.48 5.14 1.20 1.84 103.06%
P/EPS 36.77 14.82 20.57 30.12 55.93 7.93 10.90 124.43%
EY 2.72 6.75 4.86 3.32 1.79 12.61 9.17 -55.42%
DY 3.03 2.70 2.58 2.06 3.72 0.00 0.00 -
P/NAPS 1.07 1.50 1.62 1.71 0.99 1.16 0.97 6.74%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 28/11/14 27/08/14 27/05/14 27/02/14 28/11/13 28/08/13 -
Price 2.81 3.10 3.72 3.66 3.90 2.65 2.45 -
P/RPS 5.68 1.61 2.68 4.14 7.46 1.21 1.78 116.28%
P/EPS 39.14 12.41 19.72 22.73 81.08 7.99 10.56 138.92%
EY 2.56 8.06 5.07 4.40 1.23 12.51 9.47 -58.09%
DY 2.85 3.23 2.69 2.73 2.56 0.00 0.00 -
P/NAPS 1.14 1.26 1.55 1.29 1.44 1.17 0.94 13.68%

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