[MKH] YoY Cumulative Quarter Result on 30-Jun-2021 [#3]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 45.94%
YoY- 38.67%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 750,832 708,720 695,624 623,520 814,524 748,211 807,852 -1.21%
PBT 86,536 146,948 129,588 104,059 120,618 100,087 176,346 -11.18%
Tax -25,868 -37,793 -43,970 -37,057 -36,112 -33,919 -52,874 -11.22%
NP 60,668 109,155 85,618 67,002 84,506 66,168 123,472 -11.16%
-
NP to SH 55,870 97,720 68,211 49,191 72,558 63,862 124,340 -12.47%
-
Tax Rate 29.89% 25.72% 33.93% 35.61% 29.94% 33.89% 29.98% -
Total Cost 690,164 599,565 610,006 556,518 730,018 682,043 684,380 0.14%
-
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%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 23,096 20,209 17,322 23,096 20,529 29,108 37,100 -7.59%
Div Payout % 41.34% 20.68% 25.40% 46.95% 28.29% 45.58% 29.84% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 530,008 1.70%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.08% 15.40% 12.31% 10.75% 10.37% 8.84% 15.28% -
ROE 3.02% 5.48% 4.05% 2.99% 4.48% 4.17% 8.95% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 130.03 122.74 120.47 107.98 138.87 128.52 152.42 -2.61%
EPS 9.68 16.92 11.81 8.52 12.37 10.97 23.46 -13.71%
DPS 4.00 3.50 3.00 4.00 3.50 5.00 7.00 -8.90%
NAPS 3.20 3.09 2.92 2.85 2.76 2.63 2.62 3.38%
Adjusted Per Share Value based on latest NOSH - 586,548
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 128.01 120.83 118.60 106.30 138.87 127.56 137.73 -1.21%
EPS 9.53 16.66 11.63 8.39 12.37 10.89 21.20 -12.47%
DPS 3.94 3.45 2.95 3.94 3.50 4.96 6.33 -7.59%
NAPS 3.1502 3.0419 2.8745 2.8056 2.76 2.6104 2.3674 4.87%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS 12.71 7.15 10.92 13.15 10.02 12.76 10.06 3.97%
EY 7.87 13.99 9.16 7.61 9.98 7.84 9.94 -3.81%
DY 3.25 2.89 2.33 3.57 2.82 3.57 2.97 1.51%
P/NAPS 0.38 0.39 0.44 0.39 0.45 0.53 0.90 -13.37%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS 14.37 7.50 11.43 14.32 9.22 12.58 9.29 7.53%
EY 6.96 13.33 8.75 6.98 10.85 7.95 10.76 -7.00%
DY 2.88 2.76 2.22 3.28 3.07 3.62 3.21 -1.79%
P/NAPS 0.43 0.41 0.46 0.43 0.41 0.52 0.83 -10.37%

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