[MKH] YoY Annualized Quarter Result on 31-Mar-2017 [#2]

Stock

[MKH] MKH BERHAD

Announcement Date

30-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Sep-2017

Quarter

31-Mar-2017 [#2]

Profit Trend

QoQ- 10.52%

YoY- -22.91%

Quarter Report

MKHB - 2nd Quarter Results (31.03.2017).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	971,536	1,095,504	1,039,556	1,078,202	1,177,192	874,708	741,284	4.60%
YoY %	-11.32%	5.38%	-3.58%	-8.41%	34.58%	18.00%	-	-
Horiz. %	131.06%	147.78%	140.24%	145.45%	158.80%	118.00%	100.00%	-
PBT	105,008	151,022	137,752	252,502	330,918	135,276	199,986	-10.17%
YoY %	-30.47%	9.63%	-45.45%	-23.70%	144.62%	-32.36%	-	-
Horiz. %	52.51%	75.52%	68.88%	126.26%	165.47%	67.64%	100.00%	-
Tax	-37,186	-44,022	-49,144	-72,270	-82,680	-33,646	-50,784	-5.05%
YoY %	15.53%	10.42%	32.00%	12.59%	-145.74%	33.75%	-	-
Horiz. %	73.22%	86.68%	96.77%	142.31%	162.81%	66.25%	100.00%	-
NP	67,822	107,000	88,608	180,232	248,238	101,630	149,202	-12.30%
YoY %	-36.61%	20.76%	-50.84%	-27.40%	144.26%	-31.88%	-	-
Horiz. %	45.46%	71.71%	59.39%	120.80%	166.38%	68.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,846	96,818	82,528	180,314	233,898	82,066	134,966	-20.57%
YoY %	-65.04%	17.32%	-54.23%	-22.91%	185.01%	-39.20%	-	-
Horiz. %	25.08%	71.74%	61.15%	133.60%	173.30%	60.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.41%	29.15%	35.68%	28.62%	24.99%	24.87%	25.39%	-
YoY %	21.48%	-18.30%	24.67%	14.53%	0.48%	-2.05%	-	-
Horiz. %	139.46%	114.81%	140.53%	112.72%	98.42%	97.95%	100.00%	-
Total Cost	903,714	988,504	950,948	897,970	928,954	773,078	592,082	7.29%
YoY %	-8.58%	3.95%	5.90%	-3.34%	20.16%	30.57%	-	-
Horiz. %	152.63%	166.95%	160.61%	151.66%	156.90%	130.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,599,442	1,595,411	1,513,647	1,339,258	1,187,107	1,044,705	1,190,383	5.04%
YoY %	0.25%	5.40%	13.02%	12.82%	13.63%	-12.24%	-	-
Horiz. %	134.36%	134.03%	127.16%	112.51%	99.72%	87.76%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	46,193	41,058	58,217	59,147	58,726	67,129	83,829	-9.44%
YoY %	12.51%	-29.47%	-1.57%	0.72%	-12.52%	-19.92%	-	-
Horiz. %	55.10%	48.98%	69.45%	70.56%	70.05%	80.08%	100.00%	-
Div Payout %	136.48%	42.41%	70.54%	32.80%	25.11%	81.80%	62.11%	-
YoY %	221.81%	-39.88%	115.06%	30.63%	-69.30%	31.70%	-	-
Horiz. %	219.74%	68.28%	113.57%	52.81%	40.43%	131.70%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	1,599,442	1,595,411	1,513,647	1,339,258	1,187,107	1,044,705	1,190,383	5.04%
YoY %	0.25%	5.40%	13.02%	12.82%	13.63%	-12.24%	-	-
Horiz. %	134.36%	134.03%	127.16%	112.51%	99.72%	87.76%	100.00%	-
NOSH	586,548	586,548	586,548	422,478	419,472	419,560	419,149	5.75%
YoY %	0.00%	0.00%	38.84%	0.72%	-0.02%	0.10%	-	-
Horiz. %	139.94%	139.94%	139.94%	100.79%	100.08%	100.10%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	6.98%	9.77%	8.52%	16.72%	21.09%	11.62%	20.13%	-
YoY %	-28.56%	14.67%	-49.04%	-20.72%	81.50%	-42.28%	-	-
Horiz. %	34.67%	48.53%	42.32%	83.06%	104.77%	57.72%	100.00%	-
ROE	2.12%	6.07%	5.45%	13.46%	19.70%	7.86%	11.34%	-
YoY %	-65.07%	11.38%	-59.51%	-31.68%	150.64%	-30.69%	-	-
Horiz. %	18.69%	53.53%	48.06%	118.69%	173.72%	69.31%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	168.26	186.77	178.57	255.21	280.64	208.48	176.85	-0.82%
YoY %	-9.91%	4.59%	-30.03%	-9.06%	34.61%	17.89%	-	-
Horiz. %	95.14%	105.61%	100.97%	144.31%	158.69%	117.89%	100.00%	-
EPS	5.86	16.50	14.18	42.68	55.76	19.56	32.20	-24.70%
YoY %	-64.48%	16.36%	-66.78%	-23.46%	185.07%	-39.25%	-	-
Horiz. %	18.20%	51.24%	44.04%	132.55%	173.17%	60.75%	100.00%	-
DPS	8.00	7.00	10.00	14.00	14.00	16.00	20.00	-14.15%
YoY %	14.29%	-30.00%	-28.57%	0.00%	-12.50%	-20.00%	-	-
Horiz. %	40.00%	35.00%	50.00%	70.00%	70.00%	80.00%	100.00%	-
NAPS	2.77	2.72	2.60	3.17	2.83	2.49	2.84	-0.41%
YoY %	1.84%	4.62%	-17.98%	12.01%	13.65%	-12.32%	-	-
Horiz. %	97.54%	95.77%	91.55%	111.62%	99.65%	87.68%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 422,309
RPS	168.04	189.48	179.80	186.49	203.61	151.29	128.21	4.60%
YoY %	-11.32%	5.38%	-3.59%	-8.41%	34.58%	18.00%	-	-
Horiz. %	131.07%	147.79%	140.24%	145.46%	158.81%	118.00%	100.00%	-
EPS	5.85	16.75	14.27	31.19	40.46	14.19	23.34	-20.57%
YoY %	-65.07%	17.38%	-54.25%	-22.91%	185.13%	-39.20%	-	-
Horiz. %	25.06%	71.77%	61.14%	133.63%	173.35%	60.80%	100.00%	-
DPS	7.99	7.10	10.07	10.23	10.16	11.61	14.50	-9.44%
YoY %	12.54%	-29.49%	-1.56%	0.69%	-12.49%	-19.93%	-	-
Horiz. %	55.10%	48.97%	69.45%	70.55%	70.07%	80.07%	100.00%	-
NAPS	2.7664	2.7594	2.618	2.3164	2.0532	1.8069	2.0589	5.04%
YoY %	0.25%	5.40%	13.02%	12.82%	13.63%	-12.24%	-	-
Horiz. %	134.36%	134.02%	127.16%	112.51%	99.72%	87.76%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.92	1.29	1.44	3.06	2.55	2.75	4.85	-
P/RPS	0.55	0.69	0.81	1.20	0.91	1.32	2.74	-23.46%
YoY %	-20.29%	-14.81%	-32.50%	31.87%	-31.06%	-51.82%	-	-
Horiz. %	20.07%	25.18%	29.56%	43.80%	33.21%	48.18%	100.00%	-
P/EPS	15.70	7.82	10.16	7.17	4.57	14.06	15.06	0.69%
YoY %	100.77%	-23.03%	41.70%	56.89%	-67.50%	-6.64%	-	-
Horiz. %	104.25%	51.93%	67.46%	47.61%	30.35%	93.36%	100.00%	-
EY	6.37	12.80	9.84	13.95	21.87	7.11	6.64	-0.68%
YoY %	-50.23%	30.08%	-29.46%	-36.21%	207.59%	7.08%	-	-
Horiz. %	95.93%	192.77%	148.19%	210.09%	329.37%	107.08%	100.00%	-
DY	8.70	5.43	6.94	4.58	5.49	5.82	4.12	13.25%
YoY %	60.22%	-21.76%	51.53%	-16.58%	-5.67%	41.26%	-	-
Horiz. %	211.17%	131.80%	168.45%	111.17%	133.25%	141.26%	100.00%	-
P/NAPS	0.33	0.47	0.55	0.97	0.90	1.10	1.71	-23.96%
YoY %	-29.79%	-14.55%	-43.30%	7.78%	-18.18%	-35.67%	-	-
Horiz. %	19.30%	27.49%	32.16%	56.73%	52.63%	64.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	03/06/20	29/05/19	30/05/18	30/05/17	27/05/16	28/05/15	27/05/14	-
Price	1.19	1.25	1.29	2.49	2.40	2.40	3.66	-
P/RPS	0.71	0.67	0.72	0.98	0.86	1.15	2.07	-16.32%
YoY %	5.97%	-6.94%	-26.53%	13.95%	-25.22%	-44.44%	-	-
Horiz. %	34.30%	32.37%	34.78%	47.34%	41.55%	55.56%	100.00%	-
P/EPS	20.30	7.57	9.10	5.83	4.30	12.27	11.37	10.13%
YoY %	168.16%	-16.81%	56.09%	35.58%	-64.96%	7.92%	-	-
Horiz. %	178.54%	66.58%	80.04%	51.28%	37.82%	107.92%	100.00%	-
EY	4.93	13.21	10.99	17.14	23.23	8.15	8.80	-9.19%
YoY %	-62.68%	20.20%	-35.88%	-26.22%	185.03%	-7.39%	-	-
Horiz. %	56.02%	150.11%	124.89%	194.77%	263.98%	92.61%	100.00%	-
DY	6.72	5.60	7.75	5.62	5.83	6.67	5.46	3.51%
YoY %	20.00%	-27.74%	37.90%	-3.60%	-12.59%	22.16%	-	-
Horiz. %	123.08%	102.56%	141.94%	102.93%	106.78%	122.16%	100.00%	-
P/NAPS	0.43	0.46	0.50	0.79	0.85	0.96	1.29	-16.71%
YoY %	-6.52%	-8.00%	-36.71%	-7.06%	-11.46%	-25.58%	-	-
Horiz. %	33.33%	35.66%	38.76%	61.24%	65.89%	74.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos