[MKH] YoY Annualized Quarter Result on 30-Jun-2018 [#3]

Stock

[MKH] MKH BERHAD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Jun-2018 [#3]

Profit Trend

QoQ- 3.18%

YoY- -48.64%

Quarter Report

MKHB - 3rd Quarter Results (30.6.2018).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	927,498	831,360	1,086,032	997,614	1,077,136	1,160,921	924,256	0.05%
YoY %	11.56%	-23.45%	8.86%	-7.38%	-7.22%	25.61%	-	-
Horiz. %	100.35%	89.95%	117.50%	107.94%	116.54%	125.61%	100.00%	-
PBT	172,784	138,745	160,824	133,449	235,128	304,129	130,572	4.77%
YoY %	24.53%	-13.73%	20.51%	-43.24%	-22.69%	132.92%	-	-
Horiz. %	132.33%	106.26%	123.17%	102.20%	180.08%	232.92%	100.00%	-
Tax	-58,626	-49,409	-48,149	-45,225	-70,498	-85,196	-34,557	9.20%
YoY %	-18.65%	-2.62%	-6.47%	35.85%	17.25%	-146.54%	-	-
Horiz. %	169.65%	142.98%	139.33%	130.87%	204.00%	246.54%	100.00%	-
NP	114,157	89,336	112,674	88,224	164,629	218,933	96,014	2.92%
YoY %	27.78%	-20.71%	27.71%	-46.41%	-24.80%	128.02%	-	-
Horiz. %	118.90%	93.04%	117.35%	91.89%	171.46%	228.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,948	65,588	96,744	85,149	165,786	206,218	82,558	1.62%
YoY %	38.67%	-32.20%	13.62%	-48.64%	-19.61%	149.79%	-	-
Horiz. %	110.16%	79.44%	117.18%	103.14%	200.81%	249.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.93%	35.61%	29.94%	33.89%	29.98%	28.01%	26.47%	-
YoY %	-4.72%	18.94%	-11.66%	13.04%	7.03%	5.82%	-	-
Horiz. %	128.18%	134.53%	113.11%	128.03%	113.26%	105.82%	100.00%	-
Total Cost	813,341	742,024	973,357	909,390	912,506	941,988	828,241	-0.30%
YoY %	9.61%	-23.77%	7.03%	-0.34%	-3.13%	13.73%	-	-
Horiz. %	98.20%	89.59%	117.52%	109.80%	110.17%	113.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,686,054	1,645,635	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	7.94%
YoY %	2.46%	1.65%	5.73%	10.26%	13.40%	14.92%	-	-
Horiz. %	158.23%	154.44%	151.93%	143.69%	130.32%	114.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	23,096	30,795	27,372	38,811	49,467	39,141	44,747	-10.42%
YoY %	-25.00%	12.51%	-29.47%	-21.54%	26.38%	-12.53%	-	-
Horiz. %	51.61%	68.82%	61.17%	86.73%	110.55%	87.47%	100.00%	-
Div Payout %	25.40%	46.95%	28.29%	45.58%	29.84%	18.98%	54.20%	-
YoY %	-45.90%	65.96%	-37.93%	52.75%	57.22%	-64.98%	-	-
Horiz. %	46.86%	86.62%	52.20%	84.10%	55.06%	35.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,686,054	1,645,635	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	7.94%
YoY %	2.46%	1.65%	5.73%	10.26%	13.40%	14.92%	-	-
Horiz. %	158.23%	154.44%	151.93%	143.69%	130.32%	114.92%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	530,008	419,370	419,505	5.73%
YoY %	0.00%	0.00%	0.00%	10.67%	26.38%	-0.03%	-	-
Horiz. %	139.82%	139.82%	139.82%	139.82%	126.34%	99.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.31%	10.75%	10.37%	8.84%	15.28%	18.86%	10.39%	-
YoY %	14.51%	3.66%	17.31%	-42.15%	-18.98%	81.52%	-	-
Horiz. %	118.48%	103.46%	99.81%	85.08%	147.06%	181.52%	100.00%	-
ROE	5.39%	3.99%	5.98%	5.56%	11.94%	16.84%	7.75%	-
YoY %	35.09%	-33.28%	7.55%	-53.43%	-29.10%	117.29%	-	-
Horiz. %	69.55%	51.48%	77.16%	71.74%	154.06%	217.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	160.63	143.98	185.16	171.36	203.23	276.82	220.32	-5.12%
YoY %	11.56%	-22.24%	8.05%	-15.68%	-26.58%	25.64%	-	-
Horiz. %	72.91%	65.35%	84.04%	77.78%	92.24%	125.64%	100.00%	-
EPS	15.75	11.36	16.49	14.63	31.28	49.17	19.68	-3.64%
YoY %	38.64%	-31.11%	12.71%	-53.23%	-36.38%	149.85%	-	-
Horiz. %	80.03%	57.72%	83.79%	74.34%	158.94%	249.85%	100.00%	-
DPS	4.00	5.33	4.67	6.67	9.33	9.33	10.67	-15.07%
YoY %	-24.95%	14.13%	-29.99%	-28.51%	0.00%	-12.56%	-	-
Horiz. %	37.49%	49.95%	43.77%	62.51%	87.44%	87.44%	100.00%	-
NAPS	2.92	2.85	2.76	2.63	2.62	2.92	2.54	2.34%
YoY %	2.46%	3.26%	4.94%	0.38%	-10.27%	14.96%	-	-
Horiz. %	114.96%	112.20%	108.66%	103.54%	103.15%	114.96%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	160.42	143.79	187.84	172.55	186.30	200.79	159.86	0.05%
YoY %	11.57%	-23.45%	8.86%	-7.38%	-7.22%	25.60%	-	-
Horiz. %	100.35%	89.95%	117.50%	107.94%	116.54%	125.60%	100.00%	-
EPS	15.73	11.34	16.73	14.73	28.67	35.67	14.28	1.62%
YoY %	38.71%	-32.22%	13.58%	-48.62%	-19.62%	149.79%	-	-
Horiz. %	110.15%	79.41%	117.16%	103.15%	200.77%	249.79%	100.00%	-
DPS	3.99	5.33	4.73	6.71	8.56	6.77	7.74	-10.44%
YoY %	-25.14%	12.68%	-29.51%	-21.61%	26.44%	-12.53%	-	-
Horiz. %	51.55%	68.86%	61.11%	86.69%	110.59%	87.47%	100.00%	-
NAPS	2.9162	2.8463	2.80	2.6482	2.4018	2.118	1.843	7.94%
YoY %	2.46%	1.65%	5.73%	10.26%	13.40%	14.92%	-	-
Horiz. %	158.23%	154.44%	151.93%	143.69%	130.32%	114.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.29	1.12	1.24	1.40	2.36	2.55	2.13	-
P/RPS	0.80	0.78	0.67	0.82	1.16	0.92	0.97	-3.15%
YoY %	2.56%	16.42%	-18.29%	-29.31%	26.09%	-5.15%	-	-
Horiz. %	82.47%	80.41%	69.07%	84.54%	119.59%	94.85%	100.00%	-
P/EPS	8.19	9.86	7.52	9.57	7.54	5.19	10.82	-4.53%
YoY %	-16.94%	31.12%	-21.42%	26.92%	45.28%	-52.03%	-	-
Horiz. %	75.69%	91.13%	69.50%	88.45%	69.69%	47.97%	100.00%	-
EY	12.21	10.14	13.30	10.45	13.25	19.28	9.24	4.75%
YoY %	20.41%	-23.76%	27.27%	-21.13%	-31.28%	108.66%	-	-
Horiz. %	132.14%	109.74%	143.94%	113.10%	143.40%	208.66%	100.00%	-
DY	3.10	4.76	3.76	4.76	3.95	3.66	5.01	-7.68%
YoY %	-34.87%	26.60%	-21.01%	20.51%	7.92%	-26.95%	-	-
Horiz. %	61.88%	95.01%	75.05%	95.01%	78.84%	73.05%	100.00%	-
P/NAPS	0.44	0.39	0.45	0.53	0.90	0.87	0.84	-10.20%
YoY %	12.82%	-13.33%	-15.09%	-41.11%	3.45%	3.57%	-	-
Horiz. %	52.38%	46.43%	53.57%	63.10%	107.14%	103.57%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	26/08/20	23/08/19	29/08/18	25/08/17	25/08/16	26/08/15	-
Price	1.35	1.22	1.14	1.38	2.18	2.89	1.99	-
P/RPS	0.84	0.85	0.62	0.81	1.07	1.04	0.90	-1.14%
YoY %	-1.18%	37.10%	-23.46%	-24.30%	2.88%	15.56%	-	-
Horiz. %	93.33%	94.44%	68.89%	90.00%	118.89%	115.56%	100.00%	-
P/EPS	8.57	10.74	6.91	9.44	6.97	5.88	10.11	-2.71%
YoY %	-20.20%	55.43%	-26.80%	35.44%	18.54%	-41.84%	-	-
Horiz. %	84.77%	106.23%	68.35%	93.37%	68.94%	58.16%	100.00%	-
EY	11.67	9.31	14.47	10.60	14.35	17.01	9.89	2.79%
YoY %	25.35%	-35.66%	36.51%	-26.13%	-15.64%	71.99%	-	-
Horiz. %	118.00%	94.14%	146.31%	107.18%	145.10%	171.99%	100.00%	-
DY	2.96	4.37	4.09	4.83	4.28	3.23	5.36	-9.41%
YoY %	-32.27%	6.85%	-15.32%	12.85%	32.51%	-39.74%	-	-
Horiz. %	55.22%	81.53%	76.31%	90.11%	79.85%	60.26%	100.00%	-
P/NAPS	0.46	0.43	0.41	0.52	0.83	0.99	0.78	-8.41%
YoY %	6.98%	4.88%	-21.15%	-37.35%	-16.16%	26.92%	-	-
Horiz. %	58.97%	55.13%	52.56%	66.67%	106.41%	126.92%	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