[MKH] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -35.43%
YoY- -50.94%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,044,100 1,065,460 830,536 729,980 591,344 486,484 206,948 30.93%
PBT 228,984 361,048 186,536 100,000 181,024 86,652 33,904 37.44%
Tax -63,080 -92,964 -45,164 -25,956 -37,152 -22,084 -6,836 44.77%
NP 165,904 268,084 141,372 74,044 143,872 64,568 27,068 35.24%
-
NP to SH 163,156 246,280 120,516 67,132 136,832 66,108 27,420 34.57%
-
Tax Rate 27.55% 25.75% 24.21% 25.96% 20.52% 25.49% 20.16% -
Total Cost 878,196 797,376 689,164 655,936 447,472 421,916 179,880 30.21%
-
Net Worth 1,288,294 1,136,612 1,032,274 945,570 912,000 748,342 680,689 11.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 117,499 117,435 134,279 139,567 - - - -
Div Payout % 72.02% 47.68% 111.42% 207.90% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,288,294 1,136,612 1,032,274 945,570 912,000 748,342 680,689 11.20%
NOSH 419,639 419,414 419,623 348,918 320,000 264,432 240,526 9.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.89% 25.16% 17.02% 10.14% 24.33% 13.27% 13.08% -
ROE 12.66% 21.67% 11.67% 7.10% 15.00% 8.83% 4.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 248.81 254.04 197.92 209.21 184.80 183.97 86.04 19.34%
EPS 38.88 58.72 28.72 19.24 42.76 25.00 11.40 22.66%
DPS 28.00 28.00 32.00 40.00 0.00 0.00 0.00 -
NAPS 3.07 2.71 2.46 2.71 2.85 2.83 2.83 1.36%
Adjusted Per Share Value based on latest NOSH - 348,918
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 180.59 184.28 143.65 126.26 102.28 84.14 35.79 30.93%
EPS 28.22 42.60 20.84 11.61 23.67 11.43 4.74 34.58%
DPS 20.32 20.31 23.23 24.14 0.00 0.00 0.00 -
NAPS 2.2282 1.9659 1.7854 1.6355 1.5774 1.2943 1.1773 11.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.84 2.40 2.64 2.69 1.79 1.49 1.37 -
P/RPS 1.14 0.94 1.33 1.29 0.97 0.81 1.59 -5.38%
P/EPS 7.30 4.09 9.19 13.98 4.19 5.96 12.02 -7.96%
EY 13.69 24.47 10.88 7.15 23.89 16.78 8.32 8.64%
DY 9.86 11.67 12.12 14.87 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 1.07 0.99 0.63 0.53 0.48 11.64%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 28/02/12 28/02/11 -
Price 3.09 2.25 2.81 3.90 1.87 1.81 1.50 -
P/RPS 1.24 0.89 1.42 1.86 1.01 0.98 1.74 -5.48%
P/EPS 7.95 3.83 9.78 20.27 4.37 7.24 13.16 -8.04%
EY 12.58 26.10 10.22 4.93 22.87 13.81 7.60 8.75%
DY 9.06 12.44 11.39 10.26 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 1.14 1.44 0.66 0.64 0.53 11.33%

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