[MKH] YoY Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 183.21%
YoY- 104.35%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,071,384 777,164 1,044,100 1,065,460 830,536 729,980 591,344 10.40%
PBT 164,240 109,604 228,984 361,048 186,536 100,000 181,024 -1.60%
Tax -44,188 -42,096 -63,080 -92,964 -45,164 -25,956 -37,152 2.93%
NP 120,052 67,508 165,904 268,084 141,372 74,044 143,872 -2.97%
-
NP to SH 105,600 66,536 163,156 246,280 120,516 67,132 136,832 -4.22%
-
Tax Rate 26.90% 38.41% 27.55% 25.75% 24.21% 25.96% 20.52% -
Total Cost 951,332 709,656 878,196 797,376 689,164 655,936 447,472 13.38%
-
Net Worth 1,595,411 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 9.76%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 82,116 116,342 117,499 117,435 134,279 139,567 - -
Div Payout % 77.76% 174.86% 72.02% 47.68% 111.42% 207.90% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,595,411 1,518,270 1,288,294 1,136,612 1,032,274 945,570 912,000 9.76%
NOSH 586,548 585,691 419,639 419,414 419,623 348,918 320,000 10.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.21% 8.69% 15.89% 25.16% 17.02% 10.14% 24.33% -
ROE 6.62% 4.38% 12.66% 21.67% 11.67% 7.10% 15.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 182.66 133.60 248.81 254.04 197.92 209.21 184.80 -0.19%
EPS 18.00 11.44 38.88 58.72 28.72 19.24 42.76 -13.42%
DPS 14.00 20.00 28.00 28.00 32.00 40.00 0.00 -
NAPS 2.72 2.61 3.07 2.71 2.46 2.71 2.85 -0.77%
Adjusted Per Share Value based on latest NOSH - 419,414
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 185.31 134.42 180.59 184.28 143.65 126.26 102.28 10.40%
EPS 18.26 11.51 28.22 42.60 20.84 11.61 23.67 -4.23%
DPS 14.20 20.12 20.32 20.31 23.23 24.14 0.00 -
NAPS 2.7594 2.626 2.2282 1.9659 1.7854 1.6355 1.5774 9.76%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.13 1.63 2.84 2.40 2.64 2.69 1.79 -
P/RPS 0.62 1.22 1.14 0.94 1.33 1.29 0.97 -7.18%
P/EPS 6.28 14.25 7.30 4.09 9.19 13.98 4.19 6.97%
EY 15.93 7.02 13.69 24.47 10.88 7.15 23.89 -6.52%
DY 12.39 12.27 9.86 11.67 12.12 14.87 0.00 -
P/NAPS 0.42 0.62 0.93 0.89 1.07 0.99 0.63 -6.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 -
Price 1.26 1.63 3.09 2.25 2.81 3.90 1.87 -
P/RPS 0.69 1.22 1.24 0.89 1.42 1.86 1.01 -6.15%
P/EPS 7.00 14.25 7.95 3.83 9.78 20.27 4.37 8.16%
EY 14.29 7.02 12.58 26.10 10.22 4.93 22.87 -7.53%
DY 11.11 12.27 9.06 12.44 11.39 10.26 0.00 -
P/NAPS 0.46 0.62 1.01 0.83 1.14 1.44 0.66 -5.83%

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