[MKH] YoY Annualized Quarter Result on 31-Dec-2019 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 29.02%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 886,040 817,072 909,832 969,952 1,071,384 777,164 1,044,100 -2.69%
PBT 53,516 170,760 202,572 175,776 164,240 109,604 228,984 -21.50%
Tax -19,268 -44,668 -52,124 -52,160 -44,188 -42,096 -63,080 -17.92%
NP 34,248 126,092 150,448 123,616 120,052 67,508 165,904 -23.11%
-
NP to SH 36,712 125,264 121,412 106,712 105,600 66,536 163,156 -22.00%
-
Tax Rate 36.00% 26.16% 25.73% 29.67% 26.90% 38.41% 27.55% -
Total Cost 851,792 690,980 759,384 846,336 951,332 709,656 878,196 -0.50%
-
Net Worth 1,801,537 1,738,022 1,662,958 1,644,456 1,595,411 1,518,270 1,288,294 5.74%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 92,386 80,838 69,289 92,645 82,116 116,342 117,499 -3.92%
Div Payout % 251.65% 64.53% 57.07% 86.82% 77.76% 174.86% 72.02% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,801,537 1,738,022 1,662,958 1,644,456 1,595,411 1,518,270 1,288,294 5.74%
NOSH 586,548 586,548 586,548 586,548 586,548 585,691 419,639 5.73%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.87% 15.43% 16.54% 12.74% 11.21% 8.69% 15.89% -
ROE 2.04% 7.21% 7.30% 6.49% 6.62% 4.38% 12.66% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 153.45 141.50 157.57 167.51 182.66 133.60 248.81 -7.73%
EPS 6.36 21.68 21.04 18.44 18.00 11.44 38.88 -26.03%
DPS 16.00 14.00 12.00 16.00 14.00 20.00 28.00 -8.90%
NAPS 3.12 3.01 2.88 2.84 2.72 2.61 3.07 0.26%
Adjusted Per Share Value based on latest NOSH - 586,548
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 153.25 141.32 157.36 167.76 185.31 134.42 180.59 -2.69%
EPS 6.35 21.67 21.00 18.46 18.26 11.51 28.22 -22.00%
DPS 15.98 13.98 11.98 16.02 14.20 20.12 20.32 -3.92%
NAPS 3.1159 3.0061 2.8763 2.8443 2.7594 2.626 2.2282 5.74%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.19 1.23 1.38 1.74 1.13 1.63 2.84 -
P/RPS 0.78 0.87 0.88 1.04 0.62 1.22 1.14 -6.12%
P/EPS 18.72 5.67 6.56 9.44 6.28 14.25 7.30 16.98%
EY 5.34 17.64 15.24 10.59 15.93 7.02 13.69 -14.51%
DY 13.45 11.38 8.70 9.20 12.39 12.27 9.86 5.30%
P/NAPS 0.38 0.41 0.48 0.61 0.42 0.62 0.93 -13.85%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 26/02/20 27/02/19 28/02/18 27/02/17 -
Price 1.22 1.46 1.31 1.49 1.26 1.63 3.09 -
P/RPS 0.80 1.03 0.83 0.89 0.69 1.22 1.24 -7.04%
P/EPS 19.19 6.73 6.23 8.08 7.00 14.25 7.95 15.81%
EY 5.21 14.86 16.05 12.37 14.29 7.02 12.58 -13.65%
DY 13.11 9.59 9.16 10.74 11.11 12.27 9.06 6.34%
P/NAPS 0.39 0.49 0.45 0.52 0.46 0.62 1.01 -14.65%

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