[MKH] QoQ TTM Result on 31-Dec-2023 [#1]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 19.37%
YoY- 3.32%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,157,187 1,145,741 1,063,796 1,010,238 993,034 985,368 968,126 12.61%
PBT 142,549 144,031 117,199 109,970 125,545 141,071 170,382 -11.20%
Tax -44,267 -43,682 -35,919 -34,031 -34,589 -39,606 -45,956 -2.46%
NP 98,282 100,349 81,280 75,939 90,956 101,465 124,426 -14.53%
-
NP to SH 84,729 89,046 74,597 66,473 77,475 86,185 108,323 -15.09%
-
Tax Rate 31.05% 30.33% 30.65% 30.95% 27.55% 28.08% 26.97% -
Total Cost 1,058,905 1,045,392 982,516 934,299 902,078 883,903 843,700 16.33%
-
Net Worth 1,866,022 1,870,827 1,859,279 1,847,731 1,813,086 1,801,537 1,801,537 2.37%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 23,096 23,096 23,096 23,096 23,096 23,096 20,209 9.30%
Div Payout % 27.26% 25.94% 30.96% 34.75% 29.81% 26.80% 18.66% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,866,022 1,870,827 1,859,279 1,847,731 1,813,086 1,801,537 1,801,537 2.37%
NOSH 577,715 586,548 586,548 586,548 586,548 586,548 586,548 -1.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.49% 8.76% 7.64% 7.52% 9.16% 10.30% 12.85% -
ROE 4.54% 4.76% 4.01% 3.60% 4.27% 4.78% 6.01% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 200.30 198.43 184.23 174.96 171.98 170.65 167.67 12.57%
EPS 14.67 15.42 12.92 11.51 13.42 14.93 18.76 -15.10%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.50 9.30%
NAPS 3.23 3.24 3.22 3.20 3.14 3.12 3.12 2.33%
Adjusted Per Share Value based on latest NOSH - 586,548
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 200.30 198.32 184.14 174.87 171.89 170.56 167.58 12.61%
EPS 14.67 15.41 12.91 11.51 13.41 14.92 18.75 -15.07%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.50 9.30%
NAPS 3.23 3.2383 3.2183 3.1983 3.1384 3.1184 3.1184 2.36%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.33 1.43 1.40 1.23 1.26 1.19 1.15 -
P/RPS 0.66 0.72 0.76 0.70 0.73 0.70 0.69 -2.91%
P/EPS 9.07 9.27 10.84 10.68 9.39 7.97 6.13 29.81%
EY 11.03 10.78 9.23 9.36 10.65 12.54 16.31 -22.93%
DY 3.01 2.80 2.86 3.25 3.17 3.36 3.04 -0.65%
P/NAPS 0.41 0.44 0.43 0.38 0.40 0.38 0.37 7.07%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 28/02/24 29/11/23 29/08/23 29/05/23 27/02/23 29/11/22 -
Price 1.37 1.31 1.42 1.39 1.24 1.22 1.29 -
P/RPS 0.68 0.66 0.77 0.79 0.72 0.71 0.77 -7.94%
P/EPS 9.34 8.49 10.99 12.07 9.24 8.17 6.88 22.58%
EY 10.71 11.77 9.10 8.28 10.82 12.23 14.54 -18.42%
DY 2.92 3.05 2.82 2.88 3.23 3.28 2.71 5.09%
P/NAPS 0.42 0.40 0.44 0.43 0.39 0.39 0.41 1.61%

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