[MKH] QoQ TTM Result on 30-Sep-2021 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 23.64%
YoY- 78.69%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 926,668 873,672 890,382 913,572 984,030 918,296 896,896 2.20%
PBT 175,956 164,136 150,643 158,596 142,949 152,304 124,119 26.27%
Tax -53,748 -56,538 -58,061 -59,925 -56,465 -57,789 -49,543 5.59%
NP 122,208 107,598 92,582 98,671 86,484 94,515 74,576 39.12%
-
NP to SH 105,838 94,672 77,292 76,329 61,735 72,532 46,390 73.56%
-
Tax Rate 30.55% 34.45% 38.54% 37.78% 39.50% 37.94% 39.92% -
Total Cost 804,460 766,074 797,800 814,901 897,546 823,781 822,320 -1.45%
-
Net Worth 1,784,215 1,749,570 1,738,022 1,703,377 1,686,054 1,662,958 1,662,958 4.81%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,209 20,209 20,209 17,322 17,322 17,322 17,322 10.85%
Div Payout % 19.09% 21.35% 26.15% 22.69% 28.06% 23.88% 37.34% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,784,215 1,749,570 1,738,022 1,703,377 1,686,054 1,662,958 1,662,958 4.81%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 586,548 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.19% 12.32% 10.40% 10.80% 8.79% 10.29% 8.31% -
ROE 5.93% 5.41% 4.45% 4.48% 3.66% 4.36% 2.79% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 160.49 151.31 154.20 158.22 170.42 159.04 155.33 2.20%
EPS 18.33 16.40 13.39 13.22 10.69 12.56 8.03 73.62%
DPS 3.50 3.50 3.50 3.00 3.00 3.00 3.00 10.85%
NAPS 3.09 3.03 3.01 2.95 2.92 2.88 2.88 4.81%
Adjusted Per Share Value based on latest NOSH - 586,548
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 160.28 151.11 154.00 158.01 170.20 158.83 155.13 2.20%
EPS 18.31 16.37 13.37 13.20 10.68 12.55 8.02 73.64%
DPS 3.50 3.50 3.50 3.00 3.00 3.00 3.00 10.85%
NAPS 3.086 3.0261 3.0061 2.9462 2.9162 2.8763 2.8763 4.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.21 1.35 1.23 1.29 1.29 1.44 1.38 -
P/RPS 0.75 0.89 0.80 0.82 0.76 0.91 0.89 -10.81%
P/EPS 6.60 8.23 9.19 9.76 12.07 11.46 17.18 -47.24%
EY 15.15 12.15 10.88 10.25 8.29 8.72 5.82 89.56%
DY 2.89 2.59 2.85 2.33 2.33 2.08 2.17 21.11%
P/NAPS 0.39 0.45 0.41 0.44 0.44 0.50 0.48 -12.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 25/02/22 29/11/21 27/08/21 28/05/21 26/02/21 -
Price 1.27 1.29 1.46 1.32 1.35 1.34 1.31 -
P/RPS 0.79 0.85 0.95 0.83 0.79 0.84 0.84 -4.01%
P/EPS 6.93 7.87 10.91 9.99 12.63 10.67 16.31 -43.57%
EY 14.43 12.71 9.17 10.01 7.92 9.37 6.13 77.23%
DY 2.76 2.71 2.40 2.27 2.22 2.24 2.29 13.29%
P/NAPS 0.41 0.43 0.49 0.45 0.46 0.47 0.45 -6.03%

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