[MKH] QoQ Quarter Result on 31-Dec-2012 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 12.91%
YoY- 106.98%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 217,780 185,369 137,234 147,836 179,886 138,964 115,453 52.60%
PBT 25,241 44,261 19,695 45,256 38,791 20,006 19,627 18.24%
Tax -688 -11,901 -5,429 -9,288 -8,882 -5,866 -4,364 -70.78%
NP 24,553 32,360 14,266 35,968 29,909 14,140 15,263 37.25%
-
NP to SH 24,769 32,318 12,674 34,208 30,296 14,671 15,915 34.26%
-
Tax Rate 2.73% 26.89% 27.57% 20.52% 22.90% 29.32% 22.23% -
Total Cost 193,227 153,009 122,968 111,868 149,977 124,824 100,190 54.87%
-
Net Worth 626,926 894,119 860,875 912,000 581,879 756,837 814,661 -16.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 14,546 - - -
Div Payout % - - - - 48.02% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 626,926 894,119 860,875 912,000 581,879 756,837 814,661 -16.00%
NOSH 313,463 341,267 341,617 320,000 290,939 291,091 290,950 5.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.27% 17.46% 10.40% 24.33% 16.63% 10.18% 13.22% -
ROE 3.95% 3.61% 1.47% 3.75% 5.21% 1.94% 1.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.48 54.32 40.17 46.20 61.83 47.74 39.68 45.22%
EPS 6.01 9.47 3.71 10.69 10.22 5.04 5.47 6.47%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.62 2.52 2.85 2.00 2.60 2.80 -20.07%
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.67 32.06 23.74 25.57 31.11 24.04 19.97 52.60%
EPS 4.28 5.59 2.19 5.92 5.24 2.54 2.75 34.26%
DPS 0.00 0.00 0.00 0.00 2.52 0.00 0.00 -
NAPS 1.0843 1.5465 1.489 1.5774 1.0064 1.309 1.409 -16.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.63 2.53 2.02 1.79 2.23 2.01 1.74 -
P/RPS 3.79 4.66 5.03 3.87 3.61 4.21 4.38 -9.18%
P/EPS 33.28 26.72 54.45 16.74 21.42 39.88 31.81 3.05%
EY 3.00 3.74 1.84 5.97 4.67 2.51 3.14 -2.99%
DY 0.00 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 1.32 0.97 0.80 0.63 1.12 0.77 0.62 65.42%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 29/05/13 26/02/13 27/11/12 29/08/12 29/05/12 -
Price 2.65 2.45 2.75 1.87 2.23 2.48 2.08 -
P/RPS 3.81 4.51 6.85 4.05 3.61 5.19 5.24 -19.12%
P/EPS 33.54 25.87 74.12 17.49 21.42 49.21 38.03 -8.02%
EY 2.98 3.87 1.35 5.72 4.67 2.03 2.63 8.67%
DY 0.00 0.00 0.00 0.00 2.24 0.00 0.00 -
P/NAPS 1.33 0.94 1.09 0.66 1.12 0.95 0.74 47.77%

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