[MKH] YoY Cumulative Quarter Result on 30-Jun-2016 [#3]

Stock

[MKH] MKH BERHAD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Sep-2016

Quarter

30-Jun-2016 [#3]

Profit Trend

QoQ- 32.25%

YoY- 149.78%

Quarter Report

MKHB - 3rd Quarter Results 30.06.16.pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	814,524	748,211	807,852	870,691	693,192	582,936	470,439	9.57%
YoY %	8.86%	-7.38%	-7.22%	25.61%	18.91%	23.91%	-	-
Horiz. %	173.14%	159.05%	171.72%	185.08%	147.35%	123.91%	100.00%	-
PBT	120,618	100,087	176,346	228,097	97,929	121,075	109,212	1.66%
YoY %	20.51%	-43.24%	-22.69%	132.92%	-19.12%	10.86%	-	-
Horiz. %	110.44%	91.64%	161.47%	208.86%	89.67%	110.86%	100.00%	-
Tax	-36,112	-33,919	-52,874	-63,897	-25,918	-31,533	-26,618	5.21%
YoY %	-6.47%	35.85%	17.25%	-146.54%	17.81%	-18.46%	-	-
Horiz. %	135.67%	127.43%	198.64%	240.05%	97.37%	118.46%	100.00%	-
NP	84,506	66,168	123,472	164,200	72,011	89,542	82,594	0.38%
YoY %	27.71%	-46.41%	-24.80%	128.02%	-19.58%	8.41%	-	-
Horiz. %	102.31%	80.11%	149.49%	198.80%	87.19%	108.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,558	63,862	124,340	154,664	61,919	79,089	79,200	-1.44%
YoY %	13.62%	-48.64%	-19.61%	149.78%	-21.71%	-0.14%	-	-
Horiz. %	91.61%	80.63%	156.99%	195.28%	78.18%	99.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.94%	33.89%	29.98%	28.01%	26.47%	26.04%	24.37%	-
YoY %	-11.66%	13.04%	7.03%	5.82%	1.65%	6.85%	-	-
Horiz. %	122.86%	139.06%	123.02%	114.94%	108.62%	106.85%	100.00%	-
Total Cost	730,018	682,043	684,380	706,491	621,181	493,394	387,845	11.11%
YoY %	7.03%	-0.34%	-3.13%	13.73%	25.90%	27.21%	-	-
Horiz. %	188.22%	175.85%	176.46%	182.16%	160.16%	127.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	1,006,434	894,028	10.39%
YoY %	5.73%	10.26%	13.40%	14.92%	5.87%	12.57%	-	-
Horiz. %	181.08%	171.26%	155.32%	136.97%	119.18%	112.57%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	20,529	29,108	37,100	29,355	33,560	41,934	-	-
YoY %	-29.47%	-21.54%	26.38%	-12.53%	-19.97%	0.00%	-	-
Horiz. %	48.96%	69.41%	88.47%	70.00%	80.03%	100.00%	-	-
Div Payout %	28.29%	45.58%	29.84%	18.98%	54.20%	53.02%	-	-
YoY %	-37.93%	52.75%	57.22%	-64.98%	2.23%	0.00%	-	-
Horiz. %	53.36%	85.97%	56.28%	35.80%	102.23%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,618,872	1,531,112	1,388,622	1,224,563	1,065,543	1,006,434	894,028	10.39%
YoY %	5.73%	10.26%	13.40%	14.92%	5.87%	12.57%	-	-
Horiz. %	181.08%	171.26%	155.32%	136.97%	119.18%	112.57%	100.00%	-
NOSH	586,548	586,548	530,008	419,370	419,505	419,347	341,232	9.44%
YoY %	0.00%	10.67%	26.38%	-0.03%	0.04%	22.89%	-	-
Horiz. %	171.89%	171.89%	155.32%	122.90%	122.94%	122.89%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.37%	8.84%	15.28%	18.86%	10.39%	15.36%	17.56%	-
YoY %	17.31%	-42.15%	-18.98%	81.52%	-32.36%	-12.53%	-	-
Horiz. %	59.05%	50.34%	87.02%	107.40%	59.17%	87.47%	100.00%	-
ROE	4.48%	4.17%	8.95%	12.63%	5.81%	7.86%	8.86%	-
YoY %	7.43%	-53.41%	-29.14%	117.38%	-26.08%	-11.29%	-	-
Horiz. %	50.56%	47.07%	101.02%	142.55%	65.58%	88.71%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	138.87	128.52	152.42	207.62	165.24	139.01	137.86	0.12%
YoY %	8.05%	-15.68%	-26.59%	25.65%	18.87%	0.83%	-	-
Horiz. %	100.73%	93.23%	110.56%	150.60%	119.86%	100.83%	100.00%	-
EPS	12.37	10.97	23.46	36.88	14.76	18.86	23.21	-9.95%
YoY %	12.76%	-53.24%	-36.39%	149.86%	-21.74%	-18.74%	-	-
Horiz. %	53.30%	47.26%	101.08%	158.90%	63.59%	81.26%	100.00%	-
DPS	3.50	5.00	7.00	7.00	8.00	10.00	0.00	-
YoY %	-30.00%	-28.57%	0.00%	-12.50%	-20.00%	0.00%	-	-
Horiz. %	35.00%	50.00%	70.00%	70.00%	80.00%	100.00%	-	-
NAPS	2.76	2.63	2.62	2.92	2.54	2.40	2.62	0.87%
YoY %	4.94%	0.38%	-10.27%	14.96%	5.83%	-8.40%	-	-
Horiz. %	105.34%	100.38%	100.00%	111.45%	96.95%	91.60%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 419,521
RPS	140.88	129.41	139.73	150.59	119.89	100.82	81.37	9.57%
YoY %	8.86%	-7.39%	-7.21%	25.61%	18.91%	23.90%	-	-
Horiz. %	173.14%	159.04%	171.72%	185.07%	147.34%	123.90%	100.00%	-
EPS	12.55	11.05	21.51	26.75	10.71	13.68	13.70	-1.44%
YoY %	13.57%	-48.63%	-19.59%	149.77%	-21.71%	-0.15%	-	-
Horiz. %	91.61%	80.66%	157.01%	195.26%	78.18%	99.85%	100.00%	-
DPS	3.55	5.03	6.42	5.08	5.80	7.25	0.00	-
YoY %	-29.42%	-21.65%	26.38%	-12.41%	-20.00%	0.00%	-	-
Horiz. %	48.97%	69.38%	88.55%	70.07%	80.00%	100.00%	-	-
NAPS	2.80	2.6482	2.4018	2.118	1.843	1.7407	1.5463	10.39%
YoY %	5.73%	10.26%	13.40%	14.92%	5.88%	12.57%	-	-
Horiz. %	181.08%	171.26%	155.33%	136.97%	119.19%	112.57%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.24	1.40	2.36	2.55	2.13	3.88	2.53	-
P/RPS	0.89	1.09	1.55	1.23	1.29	2.79	1.84	-11.39%
YoY %	-18.35%	-29.68%	26.02%	-4.65%	-53.76%	51.63%	-	-
Horiz. %	48.37%	59.24%	84.24%	66.85%	70.11%	151.63%	100.00%	-
P/EPS	10.02	12.76	10.06	6.91	14.43	20.57	10.90	-1.39%
YoY %	-21.47%	26.84%	45.59%	-52.11%	-29.85%	88.72%	-	-
Horiz. %	91.93%	117.06%	92.29%	63.39%	132.39%	188.72%	100.00%	-
EY	9.98	7.84	9.94	14.46	6.93	4.86	9.17	1.42%
YoY %	27.30%	-21.13%	-31.26%	108.66%	42.59%	-47.00%	-	-
Horiz. %	108.83%	85.50%	108.40%	157.69%	75.57%	53.00%	100.00%	-
DY	2.82	3.57	2.97	2.75	3.76	2.58	0.00	-
YoY %	-21.01%	20.20%	8.00%	-26.86%	45.74%	0.00%	-	-
Horiz. %	109.30%	138.37%	115.12%	106.59%	145.74%	100.00%	-	-
P/NAPS	0.45	0.53	0.90	0.87	0.84	1.62	0.97	-12.01%
YoY %	-15.09%	-41.11%	3.45%	3.57%	-48.15%	67.01%	-	-
Horiz. %	46.39%	54.64%	92.78%	89.69%	86.60%	167.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	23/08/19	29/08/18	25/08/17	25/08/16	26/08/15	27/08/14	28/08/13	-
Price	1.14	1.38	2.18	2.89	1.99	3.72	2.45	-
P/RPS	0.82	1.07	1.43	1.39	1.20	2.68	1.78	-12.11%
YoY %	-23.36%	-25.17%	2.88%	15.83%	-55.22%	50.56%	-	-
Horiz. %	46.07%	60.11%	80.34%	78.09%	67.42%	150.56%	100.00%	-
P/EPS	9.22	12.58	9.29	7.84	13.48	19.72	10.56	-2.23%
YoY %	-26.71%	35.41%	18.49%	-41.84%	-31.64%	86.74%	-	-
Horiz. %	87.31%	119.13%	87.97%	74.24%	127.65%	186.74%	100.00%	-
EY	10.85	7.95	10.76	12.76	7.42	5.07	9.47	2.29%
YoY %	36.48%	-26.12%	-15.67%	71.97%	46.35%	-46.46%	-	-
Horiz. %	114.57%	83.95%	113.62%	134.74%	78.35%	53.54%	100.00%	-
DY	3.07	3.62	3.21	2.42	4.02	2.69	0.00	-
YoY %	-15.19%	12.77%	32.64%	-39.80%	49.44%	0.00%	-	-
Horiz. %	114.13%	134.57%	119.33%	89.96%	149.44%	100.00%	-	-
P/NAPS	0.41	0.52	0.83	0.99	0.78	1.55	0.94	-12.90%
YoY %	-21.15%	-37.35%	-16.16%	26.92%	-49.68%	64.89%	-	-
Horiz. %	43.62%	55.32%	88.30%	105.32%	82.98%	164.89%	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