[MKH] YoY Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -80.11%
YoY- -33.75%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 242,488 267,846 194,291 261,025 266,365 207,634 182,495 4.84%
PBT 43,944 41,060 27,401 57,246 90,262 46,634 25,000 9.85%
Tax -13,040 -11,047 -10,524 -15,770 -23,241 -11,291 -6,489 12.32%
NP 30,904 30,013 16,877 41,476 67,021 35,343 18,511 8.91%
-
NP to SH 26,678 26,400 16,634 40,789 61,570 30,129 16,783 8.02%
-
Tax Rate 29.67% 26.90% 38.41% 27.55% 25.75% 24.21% 25.96% -
Total Cost 211,584 237,833 177,414 219,549 199,344 172,291 163,984 4.33%
-
Net Worth 1,644,456 1,595,411 1,518,270 1,288,294 1,136,612 1,032,274 945,570 9.65%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 23,161 20,529 29,085 29,374 29,358 33,569 34,891 -6.59%
Div Payout % 86.82% 77.76% 174.86% 72.02% 47.68% 111.42% 207.90% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,644,456 1,595,411 1,518,270 1,288,294 1,136,612 1,032,274 945,570 9.65%
NOSH 586,548 586,548 585,691 419,639 419,414 419,623 348,918 9.03%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.74% 11.21% 8.69% 15.89% 25.16% 17.02% 10.14% -
ROE 1.62% 1.65% 1.10% 3.17% 5.42% 2.92% 1.77% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 41.88 45.66 33.40 62.20 63.51 49.48 52.30 -3.63%
EPS 4.61 4.50 2.86 9.72 14.68 7.18 4.81 -0.70%
DPS 4.00 3.50 5.00 7.00 7.00 8.00 10.00 -14.15%
NAPS 2.84 2.72 2.61 3.07 2.71 2.46 2.71 0.78%
Adjusted Per Share Value based on latest NOSH - 419,639
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 41.34 45.66 33.12 44.50 45.41 35.40 31.11 4.85%
EPS 4.55 4.50 2.84 6.95 10.50 5.14 2.86 8.04%
DPS 3.95 3.50 4.96 5.01 5.01 5.72 5.95 -6.59%
NAPS 2.8036 2.72 2.5885 2.1964 1.9378 1.7599 1.6121 9.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.74 1.13 1.63 2.84 2.40 2.64 2.69 -
P/RPS 4.15 2.47 4.88 4.57 3.78 5.34 5.14 -3.50%
P/EPS 37.77 25.11 57.00 29.22 16.35 36.77 55.93 -6.33%
EY 2.65 3.98 1.75 3.42 6.12 2.72 1.79 6.75%
DY 2.30 3.10 3.07 2.46 2.92 3.03 3.72 -7.69%
P/NAPS 0.61 0.42 0.62 0.93 0.89 1.07 0.99 -7.75%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 13/02/15 27/02/14 -
Price 1.49 1.26 1.63 3.09 2.25 2.81 3.90 -
P/RPS 3.56 2.76 4.88 4.97 3.54 5.68 7.46 -11.59%
P/EPS 32.34 27.99 57.00 31.79 15.33 39.14 81.08 -14.19%
EY 3.09 3.57 1.75 3.15 6.52 2.56 1.23 16.58%
DY 2.68 2.78 3.07 2.27 3.11 2.85 2.56 0.76%
P/NAPS 0.52 0.46 0.62 1.01 0.83 1.14 1.44 -15.60%

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