[MKH] YoY Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 15.12%
YoY- 79.52%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 777,164 1,044,100 1,065,460 830,536 729,980 591,344 486,484 8.11%
PBT 109,604 228,984 361,048 186,536 100,000 181,024 86,652 3.99%
Tax -42,096 -63,080 -92,964 -45,164 -25,956 -37,152 -22,084 11.34%
NP 67,508 165,904 268,084 141,372 74,044 143,872 64,568 0.74%
-
NP to SH 66,536 163,156 246,280 120,516 67,132 136,832 66,108 0.10%
-
Tax Rate 38.41% 27.55% 25.75% 24.21% 25.96% 20.52% 25.49% -
Total Cost 709,656 878,196 797,376 689,164 655,936 447,472 421,916 9.04%
-
Net Worth 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 748,342 12.50%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 116,342 117,499 117,435 134,279 139,567 - - -
Div Payout % 174.86% 72.02% 47.68% 111.42% 207.90% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 748,342 12.50%
NOSH 585,691 419,639 419,414 419,623 348,918 320,000 264,432 14.15%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.69% 15.89% 25.16% 17.02% 10.14% 24.33% 13.27% -
ROE 4.38% 12.66% 21.67% 11.67% 7.10% 15.00% 8.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 133.60 248.81 254.04 197.92 209.21 184.80 183.97 -5.18%
EPS 11.44 38.88 58.72 28.72 19.24 42.76 25.00 -12.20%
DPS 20.00 28.00 28.00 32.00 40.00 0.00 0.00 -
NAPS 2.61 3.07 2.71 2.46 2.71 2.85 2.83 -1.33%
Adjusted Per Share Value based on latest NOSH - 419,623
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 132.50 178.01 181.65 141.60 124.45 100.82 82.94 8.11%
EPS 11.34 27.82 41.99 20.55 11.45 23.33 11.27 0.10%
DPS 19.84 20.03 20.02 22.89 23.79 0.00 0.00 -
NAPS 2.5885 2.1964 1.9378 1.7599 1.6121 1.5549 1.2758 12.50%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.63 2.84 2.40 2.64 2.69 1.79 1.49 -
P/RPS 1.22 1.14 0.94 1.33 1.29 0.97 0.81 7.05%
P/EPS 14.25 7.30 4.09 9.19 13.98 4.19 5.96 15.62%
EY 7.02 13.69 24.47 10.88 7.15 23.89 16.78 -13.50%
DY 12.27 9.86 11.67 12.12 14.87 0.00 0.00 -
P/NAPS 0.62 0.93 0.89 1.07 0.99 0.63 0.53 2.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 28/02/12 -
Price 1.63 3.09 2.25 2.81 3.90 1.87 1.81 -
P/RPS 1.22 1.24 0.89 1.42 1.86 1.01 0.98 3.71%
P/EPS 14.25 7.95 3.83 9.78 20.27 4.37 7.24 11.93%
EY 7.02 12.58 26.10 10.22 4.93 22.87 13.81 -10.65%
DY 12.27 9.06 12.44 11.39 10.26 0.00 0.00 -
P/NAPS 0.62 1.01 0.83 1.14 1.44 0.66 0.64 -0.52%

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