[MKH] YoY Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -31.9%
YoY- -39.2%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,039,556 1,078,202 1,177,192 874,708 741,284 570,140 474,148 13.97%
PBT 137,752 252,502 330,918 135,276 199,986 129,902 82,580 8.89%
Tax -49,144 -72,270 -82,680 -33,646 -50,784 -29,434 -19,770 16.38%
NP 88,608 180,232 248,238 101,630 149,202 100,468 62,810 5.90%
-
NP to SH 82,528 180,314 233,898 82,066 134,966 93,764 64,884 4.08%
-
Tax Rate 35.68% 28.62% 24.99% 24.87% 25.39% 22.66% 23.94% -
Total Cost 950,948 897,970 928,954 773,078 592,082 469,672 411,338 14.98%
-
Net Worth 1,513,647 1,339,258 1,187,107 1,044,705 1,190,383 859,844 814,687 10.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 58,217 59,147 58,726 67,129 83,829 - - -
Div Payout % 70.54% 32.80% 25.11% 81.80% 62.11% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,513,647 1,339,258 1,187,107 1,044,705 1,190,383 859,844 814,687 10.87%
NOSH 586,548 422,478 419,472 419,560 419,149 341,208 290,959 12.38%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.52% 16.72% 21.09% 11.62% 20.13% 17.62% 13.25% -
ROE 5.45% 13.46% 19.70% 7.86% 11.34% 10.90% 7.96% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 178.57 255.21 280.64 208.48 176.85 167.09 162.96 1.53%
EPS 14.18 42.68 55.76 19.56 32.20 27.48 22.30 -7.26%
DPS 10.00 14.00 14.00 16.00 20.00 0.00 0.00 -
NAPS 2.60 3.17 2.83 2.49 2.84 2.52 2.80 -1.22%
Adjusted Per Share Value based on latest NOSH - 419,384
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 177.23 183.82 200.70 149.13 126.38 97.20 80.84 13.97%
EPS 14.07 30.74 39.88 13.99 23.01 15.99 11.06 4.09%
DPS 9.93 10.08 10.01 11.44 14.29 0.00 0.00 -
NAPS 2.5806 2.2833 2.0239 1.7811 2.0295 1.4659 1.389 10.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.44 3.06 2.55 2.75 4.85 2.02 1.74 -
P/RPS 0.81 1.20 0.91 1.32 2.74 1.21 1.07 -4.53%
P/EPS 10.16 7.17 4.57 14.06 15.06 7.35 7.80 4.50%
EY 9.84 13.95 21.87 7.11 6.64 13.60 12.82 -4.31%
DY 6.94 4.58 5.49 5.82 4.12 0.00 0.00 -
P/NAPS 0.55 0.97 0.90 1.10 1.71 0.80 0.62 -1.97%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 27/05/16 28/05/15 27/05/14 29/05/13 29/05/12 -
Price 1.29 2.49 2.40 2.40 3.66 2.75 2.08 -
P/RPS 0.72 0.98 0.86 1.15 2.07 1.65 1.28 -9.13%
P/EPS 9.10 5.83 4.30 12.27 11.37 10.01 9.33 -0.41%
EY 10.99 17.14 23.23 8.15 8.80 9.99 10.72 0.41%
DY 7.75 5.62 5.83 6.67 5.46 0.00 0.00 -
P/NAPS 0.50 0.79 0.85 0.96 1.29 1.09 0.74 -6.32%

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