[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

MKHB - 2nd Quarter 31.03.2014.pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	207,634	806,522	582,936	370,642	182,495	688,219	470,439	-41.94%
YoY %	-74.26%	38.36%	57.28%	103.10%	-73.48%	46.29%	-	-
Horiz. %	44.14%	171.44%	123.91%	78.79%	38.79%	146.29%	100.00%	-
PBT	46,634	162,560	121,075	99,993	25,000	134,453	109,212	-43.20%
YoY %	-71.31%	34.26%	21.08%	299.97%	-81.41%	23.11%	-	-
Horiz. %	42.70%	148.85%	110.86%	91.56%	22.89%	123.11%	100.00%	-
Tax	-11,291	-42,938	-31,533	-25,392	-6,489	-27,306	-26,618	-43.45%
YoY %	73.70%	-36.17%	-24.18%	-291.31%	76.24%	-2.58%	-	-
Horiz. %	42.42%	161.31%	118.46%	95.39%	24.38%	102.58%	100.00%	-
NP	35,343	119,622	89,542	74,601	18,511	107,147	82,594	-43.12%
YoY %	-70.45%	33.59%	20.03%	303.01%	-82.72%	29.73%	-	-
Horiz. %	42.79%	144.83%	108.41%	90.32%	22.41%	129.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,129	104,684	79,089	67,483	16,783	103,969	79,200	-47.40%
YoY %	-71.22%	32.36%	17.20%	302.09%	-83.86%	31.27%	-	-
Horiz. %	38.04%	132.18%	99.86%	85.21%	21.19%	131.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	26.41%	26.04%	25.39%	25.96%	20.31%	24.37%	-
YoY %	-8.33%	1.42%	2.56%	-2.20%	27.82%	-16.66%	-	-
Horiz. %	99.34%	108.37%	106.85%	104.19%	106.52%	83.34%	100.00%	-
Total Cost	172,291	686,900	493,394	296,041	163,984	581,072	387,845	-41.69%
YoY %	-74.92%	39.22%	66.66%	80.53%	-71.78%	49.82%	-	-
Horiz. %	44.42%	177.11%	127.21%	76.33%	42.28%	149.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,032,274	1,035,497	1,006,434	1,190,383	945,570	711,693	894,028	10.03%
YoY %	-0.31%	2.89%	-15.45%	25.89%	32.86%	-20.39%	-	-
Horiz. %	115.46%	115.82%	112.57%	133.15%	105.77%	79.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	33,569	41,922	41,934	41,914	34,891	-	-	-
YoY %	-19.93%	-0.03%	0.05%	20.13%	0.00%	-	-	-
Horiz. %	96.21%	120.15%	120.19%	120.13%	100.00%	-	-	-
Div Payout %	111.42%	40.05%	53.02%	62.11%	207.90%	-	-	-
YoY %	178.20%	-24.46%	-14.64%	-70.13%	0.00%	-	-	-
Horiz. %	53.59%	19.26%	25.50%	29.87%	100.00%	-	-	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,032,274	1,035,497	1,006,434	1,190,383	945,570	711,693	894,028	10.03%
YoY %	-0.31%	2.89%	-15.45%	25.89%	32.86%	-20.39%	-	-
Horiz. %	115.46%	115.82%	112.57%	133.15%	105.77%	79.61%	100.00%	-
NOSH	419,623	419,229	419,347	419,149	348,918	313,521	341,232	14.73%
YoY %	0.09%	-0.03%	0.05%	20.13%	11.29%	-8.12%	-	-
Horiz. %	122.97%	122.86%	122.89%	122.83%	102.25%	91.88%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	17.02%	14.83%	15.36%	20.13%	10.14%	15.57%	17.56%	-
YoY %	14.77%	-3.45%	-23.70%	98.52%	-34.87%	-11.33%	-	-
Horiz. %	96.92%	84.45%	87.47%	114.64%	57.74%	88.67%	100.00%	-
ROE	2.92%	10.11%	7.86%	5.67%	1.77%	14.61%	8.86%	-
YoY %	-71.12%	28.63%	38.62%	220.34%	-87.89%	64.90%	-	-
Horiz. %	32.96%	114.11%	88.71%	64.00%	19.98%	164.90%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	49.48	192.38	139.01	88.43	52.30	219.51	137.86	-49.40%
YoY %	-74.28%	38.39%	57.20%	69.08%	-76.17%	59.23%	-	-
Horiz. %	35.89%	139.55%	100.83%	64.14%	37.94%	159.23%	100.00%	-
EPS	7.18	24.97	18.86	16.10	4.81	25.24	23.21	-54.16%
YoY %	-71.25%	32.40%	17.14%	234.72%	-80.94%	8.75%	-	-
Horiz. %	30.93%	107.58%	81.26%	69.37%	20.72%	108.75%	100.00%	-
DPS	8.00	10.00	10.00	10.00	10.00	0.00	0.00	-
YoY %	-20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	2.46	2.47	2.40	2.84	2.71	2.27	2.62	-4.10%
YoY %	-0.40%	2.92%	-15.49%	4.80%	19.38%	-13.36%	-	-
Horiz. %	93.89%	94.27%	91.60%	108.40%	103.44%	86.64%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 419,008
RPS	35.40	137.50	99.38	63.19	31.11	117.33	80.20	-41.94%
YoY %	-74.25%	38.36%	57.27%	103.12%	-73.49%	46.30%	-	-
Horiz. %	44.14%	171.45%	123.92%	78.79%	38.79%	146.30%	100.00%	-
EPS	5.14	17.85	13.48	11.51	2.86	17.73	13.50	-47.37%
YoY %	-71.20%	32.42%	17.12%	302.45%	-83.87%	31.33%	-	-
Horiz. %	38.07%	132.22%	99.85%	85.26%	21.19%	131.33%	100.00%	-
DPS	5.72	7.15	7.15	7.15	5.95	0.00	0.00	-
YoY %	-20.00%	0.00%	0.00%	20.17%	0.00%	0.00%	-	-
Horiz. %	96.13%	120.17%	120.17%	120.17%	100.00%	-	-	-
NAPS	1.7599	1.7654	1.7159	2.0295	1.6121	1.2134	1.5242	10.03%
YoY %	-0.31%	2.88%	-15.45%	25.89%	32.86%	-20.39%	-	-
Horiz. %	115.46%	115.82%	112.58%	133.15%	105.77%	79.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	178.12%	-31.18%	-49.09%	6.61%	328.33%	-34.78%	-	-
Horiz. %	290.22%	104.35%	151.63%	297.83%	279.35%	65.22%	100.00%	-
P/EPS	36.77	14.82	20.57	30.12	55.93	7.93	10.90	124.43%
YoY %	148.11%	-27.95%	-31.71%	-46.15%	605.30%	-27.25%	-	-
Horiz. %	337.34%	135.96%	188.72%	276.33%	513.12%	72.75%	100.00%	-
EY	2.72	6.75	4.86	3.32	1.79	12.61	9.17	-55.42%
YoY %	-59.70%	38.89%	46.39%	85.47%	-85.80%	37.51%	-	-
Horiz. %	29.66%	73.61%	53.00%	36.21%	19.52%	137.51%	100.00%	-
DY	3.03	2.70	2.58	2.06	3.72	0.00	0.00	-
YoY %	12.22%	4.65%	25.24%	-44.62%	0.00%	0.00%	-	-
Horiz. %	81.45%	72.58%	69.35%	55.38%	100.00%	-	-	-
P/NAPS	1.07	1.50	1.62	1.71	0.99	1.16	0.97	6.74%
YoY %	-28.67%	-7.41%	-5.26%	72.73%	-14.66%	19.59%	-	-
Horiz. %	110.31%	154.64%	167.01%	176.29%	102.06%	119.59%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	252.80%	-39.93%	-35.27%	-44.50%	516.53%	-32.02%	-	-
Horiz. %	319.10%	90.45%	150.56%	232.58%	419.10%	67.98%	100.00%	-
P/EPS	39.14	12.41	19.72	22.73	81.08	7.99	10.56	138.92%
YoY %	215.39%	-37.07%	-13.24%	-71.97%	914.77%	-24.34%	-	-
Horiz. %	370.64%	117.52%	186.74%	215.25%	767.80%	75.66%	100.00%	-
EY	2.56	8.06	5.07	4.40	1.23	12.51	9.47	-58.09%
YoY %	-68.24%	58.97%	15.23%	257.72%	-90.17%	32.10%	-	-
Horiz. %	27.03%	85.11%	53.54%	46.46%	12.99%	132.10%	100.00%	-
DY	2.85	3.23	2.69	2.73	2.56	0.00	0.00	-
YoY %	-11.76%	20.07%	-1.47%	6.64%	0.00%	0.00%	-	-
Horiz. %	111.33%	126.17%	105.08%	106.64%	100.00%	-	-	-
P/NAPS	1.14	1.26	1.55	1.29	1.44	1.17	0.94	13.68%
YoY %	-9.52%	-18.71%	20.16%	-10.42%	23.08%	24.47%	-	-
Horiz. %	121.28%	134.04%	164.89%	137.23%	153.19%	124.47%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos