[MKH] YoY Annualized Quarter Result on 30-Jun-2016 [#3]

Stock

[MKH] MKH BERHAD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Jun-2016 [#3]

Profit Trend

QoQ- -11.83%

YoY- 149.78%

Quarter Report

MKHB - 3rd Quarter Results 30.06.16.pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,086,032	997,614	1,077,136	1,160,921	924,256	777,248	627,252	9.57%
YoY %	8.86%	-7.38%	-7.22%	25.61%	18.91%	23.91%	-	-
Horiz. %	173.14%	159.05%	171.72%	185.08%	147.35%	123.91%	100.00%	-
PBT	160,824	133,449	235,128	304,129	130,572	161,433	145,616	1.66%
YoY %	20.51%	-43.24%	-22.69%	132.92%	-19.12%	10.86%	-	-
Horiz. %	110.44%	91.64%	161.47%	208.86%	89.67%	110.86%	100.00%	-
Tax	-48,149	-45,225	-70,498	-85,196	-34,557	-42,044	-35,490	5.21%
YoY %	-6.47%	35.85%	17.25%	-146.54%	17.81%	-18.47%	-	-
Horiz. %	135.67%	127.43%	198.64%	240.06%	97.37%	118.47%	100.00%	-
NP	112,674	88,224	164,629	218,933	96,014	119,389	110,125	0.38%
YoY %	27.71%	-46.41%	-24.80%	128.02%	-19.58%	8.41%	-	-
Horiz. %	102.31%	80.11%	149.49%	198.80%	87.19%	108.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,744	85,149	165,786	206,218	82,558	105,452	105,600	-1.44%
YoY %	13.62%	-48.64%	-19.61%	149.79%	-21.71%	-0.14%	-	-
Horiz. %	91.61%	80.63%	156.99%	195.28%	78.18%	99.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.94%	33.89%	29.98%	28.01%	26.47%	26.04%	24.37%	-
YoY %	-11.66%	13.04%	7.03%	5.82%	1.65%	6.85%	-	-
Horiz. %	122.86%	139.06%	123.02%	114.94%	108.62%	106.85%	100.00%	-
Total Cost	973,357	909,390	912,506	941,988	828,241	657,858	517,126	11.11%
YoY %	7.03%	-0.34%	-3.13%	13.73%	25.90%	27.21%	-	-
Horiz. %	188.22%	175.85%	176.46%	182.16%	160.16%	127.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	1,006,434	894,028	10.39%
YoY %	5.73%	10.26%	13.40%	14.92%	5.87%	12.57%	-	-
Horiz. %	181.08%	171.26%	155.32%	136.97%	119.18%	112.57%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	27,372	38,811	49,467	39,141	44,747	55,913	-	-
YoY %	-29.47%	-21.54%	26.38%	-12.53%	-19.97%	0.00%	-	-
Horiz. %	48.95%	69.41%	88.47%	70.00%	80.03%	100.00%	-	-
Div Payout %	28.29%	45.58%	29.84%	18.98%	54.20%	53.02%	-	-
YoY %	-37.93%	52.75%	57.22%	-64.98%	2.23%	0.00%	-	-
Horiz. %	53.36%	85.97%	56.28%	35.80%	102.23%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	1,006,434	894,028	10.39%
YoY %	5.73%	10.26%	13.40%	14.92%	5.87%	12.57%	-	-
Horiz. %	181.08%	171.26%	155.32%	136.97%	119.18%	112.57%	100.00%	-
NOSH	586,548	586,548	530,008	419,370	419,505	419,347	341,232	9.44%
YoY %	0.00%	10.67%	26.38%	-0.03%	0.04%	22.89%	-	-
Horiz. %	171.89%	171.89%	155.32%	122.90%	122.94%	122.89%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.37%	8.84%	15.28%	18.86%	10.39%	15.36%	17.56%	-
YoY %	17.31%	-42.15%	-18.98%	81.52%	-32.36%	-12.53%	-	-
Horiz. %	59.05%	50.34%	87.02%	107.40%	59.17%	87.47%	100.00%	-
ROE	5.98%	5.56%	11.94%	16.84%	7.75%	10.48%	11.81%	-
YoY %	7.55%	-53.43%	-29.10%	117.29%	-26.05%	-11.26%	-	-
Horiz. %	50.64%	47.08%	101.10%	142.59%	65.62%	88.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	185.16	171.36	203.23	276.82	220.32	185.35	183.82	0.12%
YoY %	8.05%	-15.68%	-26.58%	25.64%	18.87%	0.83%	-	-
Horiz. %	100.73%	93.22%	110.56%	150.59%	119.86%	100.83%	100.00%	-
EPS	16.49	14.63	31.28	49.17	19.68	25.15	30.95	-9.95%
YoY %	12.71%	-53.23%	-36.38%	149.85%	-21.75%	-18.74%	-	-
Horiz. %	53.28%	47.27%	101.07%	158.87%	63.59%	81.26%	100.00%	-
DPS	4.67	6.67	9.33	9.33	10.67	13.33	0.00	-
YoY %	-29.99%	-28.51%	0.00%	-12.56%	-19.95%	0.00%	-	-
Horiz. %	35.03%	50.04%	69.99%	69.99%	80.05%	100.00%	-	-
NAPS	2.76	2.63	2.62	2.92	2.54	2.40	2.62	0.87%
YoY %	4.94%	0.38%	-10.27%	14.96%	5.83%	-8.40%	-	-
Horiz. %	105.34%	100.38%	100.00%	111.45%	96.95%	91.60%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 419,521
RPS	187.84	172.55	186.30	200.79	159.86	134.43	108.49	9.57%
YoY %	8.86%	-7.38%	-7.22%	25.60%	18.92%	23.91%	-	-
Horiz. %	173.14%	159.05%	171.72%	185.08%	147.35%	123.91%	100.00%	-
EPS	16.73	14.73	28.67	35.67	14.28	18.24	18.26	-1.44%
YoY %	13.58%	-48.62%	-19.62%	149.79%	-21.71%	-0.11%	-	-
Horiz. %	91.62%	80.67%	157.01%	195.35%	78.20%	99.89%	100.00%	-
DPS	4.73	6.71	8.56	6.77	7.74	9.67	0.00	-
YoY %	-29.51%	-21.61%	26.44%	-12.53%	-19.96%	0.00%	-	-
Horiz. %	48.91%	69.39%	88.52%	70.01%	80.04%	100.00%	-	-
NAPS	2.80	2.6482	2.4018	2.118	1.843	1.7407	1.5463	10.39%
YoY %	5.73%	10.26%	13.40%	14.92%	5.88%	12.57%	-	-
Horiz. %	181.08%	171.26%	155.33%	136.97%	119.19%	112.57%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.24	1.40	2.36	2.55	2.13	3.88	2.53	-
P/RPS	0.67	0.82	1.16	0.92	0.97	2.09	1.38	-11.34%
YoY %	-18.29%	-29.31%	26.09%	-5.15%	-53.59%	51.45%	-	-
Horiz. %	48.55%	59.42%	84.06%	66.67%	70.29%	151.45%	100.00%	-
P/EPS	7.52	9.57	7.54	5.19	10.82	15.43	8.18	-1.39%
YoY %	-21.42%	26.92%	45.28%	-52.03%	-29.88%	88.63%	-	-
Horiz. %	91.93%	116.99%	92.18%	63.45%	132.27%	188.63%	100.00%	-
EY	13.30	10.45	13.25	19.28	9.24	6.48	12.23	1.40%
YoY %	27.27%	-21.13%	-31.28%	108.66%	42.59%	-47.02%	-	-
Horiz. %	108.75%	85.45%	108.34%	157.65%	75.55%	52.98%	100.00%	-
DY	3.76	4.76	3.95	3.66	5.01	3.44	0.00	-
YoY %	-21.01%	20.51%	7.92%	-26.95%	45.64%	0.00%	-	-
Horiz. %	109.30%	138.37%	114.83%	106.40%	145.64%	100.00%	-	-
P/NAPS	0.45	0.53	0.90	0.87	0.84	1.62	0.97	-12.01%
YoY %	-15.09%	-41.11%	3.45%	3.57%	-48.15%	67.01%	-	-
Horiz. %	46.39%	54.64%	92.78%	89.69%	86.60%	167.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	29/08/18	25/08/17	25/08/16	26/08/15	27/08/14	28/08/13	-
Price	1.14	1.38	2.18	2.89	1.99	3.72	2.45	-
P/RPS	0.62	0.81	1.07	1.04	0.90	2.01	1.33	-11.93%
YoY %	-23.46%	-24.30%	2.88%	15.56%	-55.22%	51.13%	-	-
Horiz. %	46.62%	60.90%	80.45%	78.20%	67.67%	151.13%	100.00%	-
P/EPS	6.91	9.44	6.97	5.88	10.11	14.79	7.92	-2.24%
YoY %	-26.80%	35.44%	18.54%	-41.84%	-31.64%	86.74%	-	-
Horiz. %	87.25%	119.19%	88.01%	74.24%	127.65%	186.74%	100.00%	-
EY	14.47	10.60	14.35	17.01	9.89	6.76	12.63	2.29%
YoY %	36.51%	-26.13%	-15.64%	71.99%	46.30%	-46.48%	-	-
Horiz. %	114.57%	83.93%	113.62%	134.68%	78.31%	53.52%	100.00%	-
DY	4.09	4.83	4.28	3.23	5.36	3.58	0.00	-
YoY %	-15.32%	12.85%	32.51%	-39.74%	49.72%	0.00%	-	-
Horiz. %	114.25%	134.92%	119.55%	90.22%	149.72%	100.00%	-	-
P/NAPS	0.41	0.52	0.83	0.99	0.78	1.55	0.94	-12.90%
YoY %	-21.15%	-37.35%	-16.16%	26.92%	-49.68%	64.89%	-	-
Horiz. %	43.62%	55.32%	88.30%	105.32%	82.98%	164.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos