[MKH] YoY Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -3.19%
YoY- 124.07%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 924,256 777,248 627,252 501,384 289,576 289,933 365,806 16.69%
PBT 130,572 161,433 145,616 81,728 36,797 32,296 60,970 13.52%
Tax -34,557 -42,044 -35,490 -21,001 -8,600 -7,616 -15,086 14.80%
NP 96,014 119,389 110,125 60,726 28,197 24,680 45,884 13.08%
-
NP to SH 82,558 105,452 105,600 62,817 28,034 23,842 45,028 10.62%
-
Tax Rate 26.47% 26.04% 24.37% 25.70% 23.37% 23.58% 24.74% -
Total Cost 828,241 657,858 517,126 440,657 261,378 265,253 319,922 17.17%
-
Net Worth 1,065,543 1,006,434 894,028 756,601 695,577 666,664 458,208 15.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 44,747 55,913 - - - - - -
Div Payout % 54.20% 53.02% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,065,543 1,006,434 894,028 756,601 695,577 666,664 458,208 15.09%
NOSH 419,505 419,347 341,232 291,000 264,477 240,672 229,104 10.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.39% 15.36% 17.56% 12.11% 9.74% 8.51% 12.54% -
ROE 7.75% 10.48% 11.81% 8.30% 4.03% 3.58% 9.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 220.32 185.35 183.82 172.30 109.49 120.47 159.67 5.51%
EPS 19.68 25.15 30.95 21.59 10.60 9.91 18.72 0.83%
DPS 10.67 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.40 2.62 2.60 2.63 2.77 2.00 4.06%
Adjusted Per Share Value based on latest NOSH - 291,091
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 159.86 134.43 108.49 86.72 50.09 50.15 63.27 16.69%
EPS 14.28 18.24 18.26 10.86 4.85 4.12 7.79 10.62%
DPS 7.74 9.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.843 1.7407 1.5463 1.3086 1.2031 1.1531 0.7925 15.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.13 3.88 2.53 2.01 1.46 0.98 0.83 -
P/RPS 0.97 2.09 1.38 1.17 1.33 0.81 0.52 10.94%
P/EPS 10.82 15.43 8.18 9.31 13.77 9.89 4.22 16.98%
EY 9.24 6.48 12.23 10.74 7.26 10.11 23.68 -14.51%
DY 5.01 3.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.62 0.97 0.77 0.56 0.35 0.42 12.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 30/08/10 28/08/09 -
Price 1.99 3.72 2.45 2.48 1.35 1.04 1.00 -
P/RPS 0.90 2.01 1.33 1.44 1.23 0.86 0.63 6.12%
P/EPS 10.11 14.79 7.92 11.49 12.74 10.50 5.09 12.11%
EY 9.89 6.76 12.63 8.70 7.85 9.53 19.65 -10.80%
DY 5.36 3.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.55 0.94 0.95 0.51 0.38 0.50 7.68%

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