[MKH] QoQ TTM Result on 31-Dec-2014 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 12.75%
YoY- 36.38%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,041,898 916,778 873,234 831,661 806,522 800,716 773,791 21.91%
PBT 137,314 139,414 130,205 184,194 162,560 146,316 169,495 -13.08%
Tax -40,684 -37,323 -34,369 -47,740 -42,938 -32,221 -37,981 4.68%
NP 96,630 102,091 95,836 136,454 119,622 114,095 131,514 -18.55%
-
NP to SH 86,961 87,514 78,234 118,030 104,684 103,858 124,570 -21.28%
-
Tax Rate 29.63% 26.77% 26.40% 25.92% 26.41% 22.02% 22.41% -
Total Cost 945,268 814,687 777,398 695,207 686,900 686,621 642,277 29.35%
-
Net Worth 1,103,108 1,065,269 1,044,267 1,032,274 839,169 1,005,574 1,189,983 -4.92%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 33,569 33,569 33,569 33,569 34,891 34,891 34,891 -2.53%
Div Payout % 38.60% 38.36% 42.91% 28.44% 33.33% 33.60% 28.01% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,103,108 1,065,269 1,044,267 1,032,274 839,169 1,005,574 1,189,983 -4.92%
NOSH 419,432 419,397 419,384 419,623 419,584 418,989 419,008 0.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.27% 11.14% 10.97% 16.41% 14.83% 14.25% 17.00% -
ROE 7.88% 8.22% 7.49% 11.43% 12.47% 10.33% 10.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 248.41 218.59 208.22 198.19 192.22 191.11 184.67 21.83%
EPS 20.73 20.87 18.65 28.13 24.95 24.79 29.73 -21.35%
DPS 8.00 8.00 8.00 8.00 8.32 8.33 8.33 -2.65%
NAPS 2.63 2.54 2.49 2.46 2.00 2.40 2.84 -4.98%
Adjusted Per Share Value based on latest NOSH - 419,623
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 177.63 156.30 148.88 141.79 137.50 136.51 131.92 21.91%
EPS 14.83 14.92 13.34 20.12 17.85 17.71 21.24 -21.27%
DPS 5.72 5.72 5.72 5.72 5.95 5.95 5.95 -2.59%
NAPS 1.8807 1.8162 1.7804 1.7599 1.4307 1.7144 2.0288 -4.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.27 2.13 2.75 2.64 3.70 3.88 4.85 -
P/RPS 0.91 0.97 1.32 1.33 1.92 2.03 2.63 -50.68%
P/EPS 10.95 10.21 14.74 9.39 14.83 15.65 16.31 -23.30%
EY 9.13 9.80 6.78 10.65 6.74 6.39 6.13 30.38%
DY 3.52 3.76 2.91 3.03 2.25 2.15 1.72 61.12%
P/NAPS 0.86 0.84 1.10 1.07 1.85 1.62 1.71 -36.73%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 28/05/15 13/02/15 28/11/14 27/08/14 27/05/14 -
Price 2.23 1.99 2.40 2.81 3.10 3.72 3.66 -
P/RPS 0.90 0.91 1.15 1.42 1.61 1.95 1.98 -40.85%
P/EPS 10.76 9.54 12.87 9.99 12.43 15.01 12.31 -8.57%
EY 9.30 10.49 7.77 10.01 8.05 6.66 8.12 9.45%
DY 3.59 4.02 3.33 2.85 2.68 2.24 2.28 35.30%
P/NAPS 0.85 0.78 0.96 1.14 1.55 1.55 1.29 -24.25%

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