[MKH] QoQ TTM Result on 31-Mar-2012 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 17.33%
YoY- 79.89%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 582,139 555,924 500,872 452,939 411,900 342,016 288,949 59.17%
PBT 123,680 100,087 80,888 69,954 60,377 47,190 45,259 94.86%
Tax -28,400 -24,633 -18,803 -15,426 -13,314 -9,502 -11,686 80.27%
NP 95,280 75,454 62,085 54,528 47,063 37,688 33,573 99.81%
-
NP to SH 95,090 77,409 64,102 55,950 47,687 38,015 33,722 98.96%
-
Tax Rate 22.96% 24.61% 23.25% 22.05% 22.05% 20.14% 25.82% -
Total Cost 486,859 480,470 438,787 398,411 364,837 304,328 255,376 53.44%
-
Net Worth 640,000 581,879 582,182 581,901 528,864 529,282 529,999 13.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 14,546 14,546 13,232 13,232 13,232 13,232 12,018 13.50%
Div Payout % 15.30% 18.79% 20.64% 23.65% 27.75% 34.81% 35.64% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 640,000 581,879 582,182 581,901 528,864 529,282 529,999 13.33%
NOSH 320,000 290,939 291,091 290,950 264,432 264,641 264,999 13.33%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.37% 13.57% 12.40% 12.04% 11.43% 11.02% 11.62% -
ROE 14.86% 13.30% 11.01% 9.62% 9.02% 7.18% 6.36% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 181.92 191.08 172.07 155.68 155.77 129.24 109.04 40.45%
EPS 29.72 26.61 22.02 19.23 18.03 14.36 12.73 75.53%
DPS 4.55 5.00 4.55 4.55 5.00 5.00 4.54 0.14%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 290,950
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 99.25 94.78 85.39 77.22 70.22 58.31 49.26 59.18%
EPS 16.21 13.20 10.93 9.54 8.13 6.48 5.75 98.93%
DPS 2.48 2.48 2.26 2.26 2.26 2.26 2.05 13.47%
NAPS 1.0911 0.992 0.9926 0.9921 0.9017 0.9024 0.9036 13.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.79 2.23 2.01 1.74 1.49 1.22 1.46 -
P/RPS 0.98 1.17 1.17 1.12 0.96 0.94 1.34 -18.74%
P/EPS 6.02 8.38 9.13 9.05 8.26 8.49 11.47 -34.80%
EY 16.60 11.93 10.96 11.05 12.10 11.77 8.72 53.30%
DY 2.54 2.24 2.26 2.61 3.36 4.10 3.11 -12.57%
P/NAPS 0.90 1.12 1.01 0.87 0.75 0.61 0.73 14.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 25/08/11 -
Price 1.87 2.23 2.48 2.08 1.81 1.37 1.35 -
P/RPS 1.03 1.17 1.44 1.34 1.16 1.06 1.24 -11.58%
P/EPS 6.29 8.38 11.26 10.82 10.04 9.54 10.61 -29.31%
EY 15.89 11.93 8.88 9.25 9.96 10.49 9.43 41.38%
DY 2.43 2.24 1.83 2.19 2.76 3.65 3.36 -19.34%
P/NAPS 0.94 1.12 1.24 1.04 0.91 0.69 0.68 23.97%

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