[MKH] YoY Cumulative Quarter Result on 30-Jun-2020 [#3]

Stock

[MKH] MKH BERHAD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Sep-2020

Quarter

30-Jun-2020 [#3]

Profit Trend

QoQ- 190.68%

YoY- -32.2%

Quarter Report

MKHB_3rd Quarter Results (30.06.2020).pdf

Latest QR

Upcoming QR

MKH's Result

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	750,832	708,720	695,624	623,520	814,524	748,211	807,852	-1.21%
YoY %	5.94%	1.88%	11.56%	-23.45%	8.86%	-7.38%	-	-
Horiz. %	92.94%	87.73%	86.11%	77.18%	100.83%	92.62%	100.00%	-
PBT	86,536	146,948	129,588	104,059	120,618	100,087	176,346	-11.18%
YoY %	-41.11%	13.40%	24.53%	-13.73%	20.51%	-43.24%	-	-
Horiz. %	49.07%	83.33%	73.49%	59.01%	68.40%	56.76%	100.00%	-
Tax	-25,868	-37,793	-43,970	-37,057	-36,112	-33,919	-52,874	-11.22%
YoY %	31.55%	14.05%	-18.66%	-2.62%	-6.47%	35.85%	-	-
Horiz. %	48.92%	71.48%	83.16%	70.09%	68.30%	64.15%	100.00%	-
NP	60,668	109,155	85,618	67,002	84,506	66,168	123,472	-11.16%
YoY %	-44.42%	27.49%	27.78%	-20.71%	27.71%	-46.41%	-	-
Horiz. %	49.14%	88.40%	69.34%	54.26%	68.44%	53.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,870	97,720	68,211	49,191	72,558	63,862	124,340	-12.47%
YoY %	-42.83%	43.26%	38.67%	-32.20%	13.62%	-48.64%	-	-
Horiz. %	44.93%	78.59%	54.86%	39.56%	58.35%	51.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.89%	25.72%	33.93%	35.61%	29.94%	33.89%	29.98%	-
YoY %	16.21%	-24.20%	-4.72%	18.94%	-11.66%	13.04%	-	-
Horiz. %	99.70%	85.79%	113.18%	118.78%	99.87%	113.04%	100.00%	-
Total Cost	690,164	599,565	610,006	556,518	730,018	682,043	684,380	0.14%
YoY %	15.11%	-1.71%	9.61%	-23.77%	7.03%	-0.34%	-	-
Horiz. %	100.85%	87.61%	89.13%	81.32%	106.67%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,847,731	1,784,215	1,686,054	1,645,635	1,618,872	1,531,112	1,388,622	4.87%
YoY %	3.56%	5.82%	2.46%	1.65%	5.73%	10.26%	-	-
Horiz. %	133.06%	128.49%	121.42%	118.51%	116.58%	110.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	23,096	20,209	17,322	23,096	20,529	29,108	37,100	-7.59%
YoY %	14.29%	16.67%	-25.00%	12.50%	-29.47%	-21.54%	-	-
Horiz. %	62.25%	54.47%	46.69%	62.25%	55.33%	78.46%	100.00%	-
Div Payout %	41.34%	20.68%	25.40%	46.95%	28.29%	45.58%	29.84%	-
YoY %	99.90%	-18.58%	-45.90%	65.96%	-37.93%	52.75%	-	-
Horiz. %	138.54%	69.30%	85.12%	157.34%	94.81%	152.75%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,847,731	1,784,215	1,686,054	1,645,635	1,618,872	1,531,112	1,388,622	4.87%
YoY %	3.56%	5.82%	2.46%	1.65%	5.73%	10.26%	-	-
Horiz. %	133.06%	128.49%	121.42%	118.51%	116.58%	110.26%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	586,548	586,548	530,008	1.70%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.67%	-	-
Horiz. %	110.67%	110.67%	110.67%	110.67%	110.67%	110.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	8.08%	15.40%	12.31%	10.75%	10.37%	8.84%	15.28%	-
YoY %	-47.53%	25.10%	14.51%	3.66%	17.31%	-42.15%	-	-
Horiz. %	52.88%	100.79%	80.56%	70.35%	67.87%	57.85%	100.00%	-
ROE	3.02%	5.48%	4.05%	2.99%	4.48%	4.17%	8.95%	-
YoY %	-44.89%	35.31%	35.45%	-33.26%	7.43%	-53.41%	-	-
Horiz. %	33.74%	61.23%	45.25%	33.41%	50.06%	46.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	130.03	122.74	120.47	107.98	138.87	128.52	152.42	-2.61%
YoY %	5.94%	1.88%	11.57%	-22.24%	8.05%	-15.68%	-	-
Horiz. %	85.31%	80.53%	79.04%	70.84%	91.11%	84.32%	100.00%	-
EPS	9.68	16.92	11.81	8.52	12.37	10.97	23.46	-13.71%
YoY %	-42.79%	43.27%	38.62%	-31.12%	12.76%	-53.24%	-	-
Horiz. %	41.26%	72.12%	50.34%	36.32%	52.73%	46.76%	100.00%	-
DPS	4.00	3.50	3.00	4.00	3.50	5.00	7.00	-8.90%
YoY %	14.29%	16.67%	-25.00%	14.29%	-30.00%	-28.57%	-	-
Horiz. %	57.14%	50.00%	42.86%	57.14%	50.00%	71.43%	100.00%	-
NAPS	3.20	3.09	2.92	2.85	2.76	2.63	2.62	3.38%
YoY %	3.56%	5.82%	2.46%	3.26%	4.94%	0.38%	-	-
Horiz. %	122.14%	117.94%	111.45%	108.78%	105.34%	100.38%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	128.01	120.83	118.60	106.30	138.87	127.56	137.73	-1.21%
YoY %	5.94%	1.88%	11.57%	-23.45%	8.87%	-7.38%	-	-
Horiz. %	92.94%	87.73%	86.11%	77.18%	100.83%	92.62%	100.00%	-
EPS	9.53	16.66	11.63	8.39	12.37	10.89	21.20	-12.47%
YoY %	-42.80%	43.25%	38.62%	-32.17%	13.59%	-48.63%	-	-
Horiz. %	44.95%	78.58%	54.86%	39.58%	58.35%	51.37%	100.00%	-
DPS	3.94	3.45	2.95	3.94	3.50	4.96	6.33	-7.59%
YoY %	14.20%	16.95%	-25.13%	12.57%	-29.44%	-21.64%	-	-
Horiz. %	62.24%	54.50%	46.60%	62.24%	55.29%	78.36%	100.00%	-
NAPS	3.1502	3.0419	2.8745	2.8056	2.76	2.6104	2.3674	4.87%
YoY %	3.56%	5.82%	2.46%	1.65%	5.73%	10.26%	-	-
Horiz. %	133.07%	128.49%	121.42%	118.51%	116.58%	110.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.23	1.21	1.29	1.12	1.24	1.40	2.36	-
P/RPS	0.95	0.99	1.07	1.04	0.89	1.09	1.55	-7.83%
YoY %	-4.04%	-7.48%	2.88%	16.85%	-18.35%	-29.68%	-	-
Horiz. %	61.29%	63.87%	69.03%	67.10%	57.42%	70.32%	100.00%	-
P/EPS	12.71	7.15	10.92	13.15	10.02	12.76	10.06	3.97%
YoY %	77.76%	-34.52%	-16.96%	31.24%	-21.47%	26.84%	-	-
Horiz. %	126.34%	71.07%	108.55%	130.72%	99.60%	126.84%	100.00%	-
EY	7.87	13.99	9.16	7.61	9.98	7.84	9.94	-3.81%
YoY %	-43.75%	52.73%	20.37%	-23.75%	27.30%	-21.13%	-	-
Horiz. %	79.18%	140.74%	92.15%	76.56%	100.40%	78.87%	100.00%	-
DY	3.25	2.89	2.33	3.57	2.82	3.57	2.97	1.51%
YoY %	12.46%	24.03%	-34.73%	26.60%	-21.01%	20.20%	-	-
Horiz. %	109.43%	97.31%	78.45%	120.20%	94.95%	120.20%	100.00%	-
P/NAPS	0.38	0.39	0.44	0.39	0.45	0.53	0.90	-13.37%
YoY %	-2.56%	-11.36%	12.82%	-13.33%	-15.09%	-41.11%	-	-
Horiz. %	42.22%	43.33%	48.89%	43.33%	50.00%	58.89%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	29/08/22	27/08/21	26/08/20	23/08/19	29/08/18	25/08/17	-
Price	1.39	1.27	1.35	1.22	1.14	1.38	2.18	-
P/RPS	1.07	1.03	1.12	1.13	0.82	1.07	1.43	-4.71%
YoY %	3.88%	-8.04%	-0.88%	37.80%	-23.36%	-25.17%	-	-
Horiz. %	74.83%	72.03%	78.32%	79.02%	57.34%	74.83%	100.00%	-
P/EPS	14.37	7.50	11.43	14.32	9.22	12.58	9.29	7.53%
YoY %	91.60%	-34.38%	-20.18%	55.31%	-26.71%	35.41%	-	-
Horiz. %	154.68%	80.73%	123.04%	154.14%	99.25%	135.41%	100.00%	-
EY	6.96	13.33	8.75	6.98	10.85	7.95	10.76	-7.00%
YoY %	-47.79%	52.34%	25.36%	-35.67%	36.48%	-26.12%	-	-
Horiz. %	64.68%	123.88%	81.32%	64.87%	100.84%	73.88%	100.00%	-
DY	2.88	2.76	2.22	3.28	3.07	3.62	3.21	-1.79%
YoY %	4.35%	24.32%	-32.32%	6.84%	-15.19%	12.77%	-	-
Horiz. %	89.72%	85.98%	69.16%	102.18%	95.64%	112.77%	100.00%	-
P/NAPS	0.43	0.41	0.46	0.43	0.41	0.52	0.83	-10.37%
YoY %	4.88%	-10.87%	6.98%	4.88%	-21.15%	-37.35%	-	-
Horiz. %	51.81%	49.40%	55.42%	51.81%	49.40%	62.65%	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