[MKH] QoQ Quarter Result on 30-Sep-2013 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -23.36%
YoY- -18.24%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 212,294 188,147 182,495 217,780 185,369 137,234 147,836 27.36%
PBT 21,082 74,993 25,000 25,241 44,261 19,695 45,256 -39.99%
Tax -6,141 -18,903 -6,489 -688 -11,901 -5,429 -9,288 -24.16%
NP 14,941 56,090 18,511 24,553 32,360 14,266 35,968 -44.41%
-
NP to SH 11,606 50,700 16,783 24,769 32,318 12,674 34,208 -51.45%
-
Tax Rate 29.13% 25.21% 25.96% 2.73% 26.89% 27.57% 20.52% -
Total Cost 197,353 132,057 163,984 193,227 153,009 122,968 111,868 46.15%
-
Net Worth 1,005,574 1,189,983 945,570 626,926 894,119 860,875 912,000 6.74%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 34,891 - - - - -
Div Payout % - - 207.90% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,005,574 1,189,983 945,570 626,926 894,119 860,875 912,000 6.74%
NOSH 418,989 419,008 348,918 313,463 341,267 341,617 320,000 19.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.04% 29.81% 10.14% 11.27% 17.46% 10.40% 24.33% -
ROE 1.15% 4.26% 1.77% 3.95% 3.61% 1.47% 3.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 50.67 44.90 52.30 69.48 54.32 40.17 46.20 6.36%
EPS 2.77 12.10 4.81 6.01 9.47 3.71 10.69 -59.45%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.84 2.71 2.00 2.62 2.52 2.85 -10.85%
Adjusted Per Share Value based on latest NOSH - 313,463
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.72 32.54 31.56 37.67 32.06 23.74 25.57 27.37%
EPS 2.01 8.77 2.90 4.28 5.59 2.19 5.92 -51.42%
DPS 0.00 0.00 6.03 0.00 0.00 0.00 0.00 -
NAPS 1.7392 2.0582 1.6355 1.0843 1.5465 1.489 1.5774 6.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.88 4.85 2.69 2.63 2.53 2.02 1.79 -
P/RPS 7.66 10.80 5.14 3.79 4.66 5.03 3.87 57.84%
P/EPS 140.07 40.08 55.93 33.28 26.72 54.45 16.74 313.76%
EY 0.71 2.49 1.79 3.00 3.74 1.84 5.97 -75.91%
DY 0.00 0.00 3.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.71 0.99 1.32 0.97 0.80 0.63 88.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 28/08/13 29/05/13 26/02/13 -
Price 3.72 3.66 3.90 2.65 2.45 2.75 1.87 -
P/RPS 7.34 8.15 7.46 3.81 4.51 6.85 4.05 48.81%
P/EPS 134.30 30.25 81.08 33.54 25.87 74.12 17.49 290.67%
EY 0.74 3.31 1.23 2.98 3.87 1.35 5.72 -74.51%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.29 1.44 1.33 0.94 1.09 0.66 76.95%

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