[MKH] QoQ Quarter Result on 30-Sep-2014 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 120.53%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 255,838 229,720 207,634 223,586 212,294 188,147 182,495 25.33%
PBT 30,291 21,004 46,634 41,485 21,082 74,993 25,000 13.69%
Tax -9,095 -5,532 -11,291 -11,405 -6,141 -18,903 -6,489 25.31%
NP 21,196 15,472 35,343 30,080 14,941 56,090 18,511 9.47%
-
NP to SH 20,886 10,904 30,129 25,595 11,606 50,700 16,783 15.74%
-
Tax Rate 30.03% 26.34% 24.21% 27.49% 29.13% 25.21% 25.96% -
Total Cost 234,642 214,248 172,291 193,506 197,353 132,057 163,984 27.06%
-
Net Worth 1,065,269 1,044,267 1,032,274 839,169 1,005,574 1,189,983 945,570 8.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 33,569 - - - 34,891 -
Div Payout % - - 111.42% - - - 207.90% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,065,269 1,044,267 1,032,274 839,169 1,005,574 1,189,983 945,570 8.29%
NOSH 419,397 419,384 419,623 419,584 418,989 419,008 348,918 13.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.28% 6.74% 17.02% 13.45% 7.04% 29.81% 10.14% -
ROE 1.96% 1.04% 2.92% 3.05% 1.15% 4.26% 1.77% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.00 54.78 49.48 53.29 50.67 44.90 52.30 10.83%
EPS 4.98 2.60 7.18 6.10 2.77 12.10 4.81 2.34%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 2.54 2.49 2.46 2.00 2.40 2.84 2.71 -4.23%
Adjusted Per Share Value based on latest NOSH - 419,584
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.25 39.73 35.91 38.67 36.72 32.54 31.56 25.34%
EPS 3.61 1.89 5.21 4.43 2.01 8.77 2.90 15.76%
DPS 0.00 0.00 5.81 0.00 0.00 0.00 6.03 -
NAPS 1.8425 1.8062 1.7854 1.4514 1.7392 2.0582 1.6355 8.29%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.13 2.75 2.64 3.70 3.88 4.85 2.69 -
P/RPS 3.49 5.02 5.34 6.94 7.66 10.80 5.14 -22.80%
P/EPS 42.77 105.77 36.77 60.65 140.07 40.08 55.93 -16.41%
EY 2.34 0.95 2.72 1.65 0.71 2.49 1.79 19.61%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.72 -
P/NAPS 0.84 1.10 1.07 1.85 1.62 1.71 0.99 -10.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 13/02/15 28/11/14 27/08/14 27/05/14 27/02/14 -
Price 1.99 2.40 2.81 3.10 3.72 3.66 3.90 -
P/RPS 3.26 4.38 5.68 5.82 7.34 8.15 7.46 -42.50%
P/EPS 39.96 92.31 39.14 50.82 134.30 30.25 81.08 -37.68%
EY 2.50 1.08 2.56 1.97 0.74 3.31 1.23 60.66%
DY 0.00 0.00 2.85 0.00 0.00 0.00 2.56 -
P/NAPS 0.78 0.96 1.14 1.55 1.55 1.29 1.44 -33.62%

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