[MKH] YoY Cumulative Quarter Result on 31-Dec-2023 [#1]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- -68.33%
YoY- 157.43%
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 303,455 221,510 204,268 227,458 242,488 267,846 194,291 7.71%
PBT 40,211 13,379 42,690 50,643 43,944 41,060 27,401 6.59%
Tax -12,580 -4,817 -11,167 -13,031 -13,040 -11,047 -10,524 3.01%
NP 27,631 8,562 31,523 37,612 30,904 30,013 16,877 8.55%
-
NP to SH 23,627 9,178 31,316 30,353 26,678 26,400 16,634 6.02%
-
Tax Rate 31.28% 36.00% 26.16% 25.73% 29.67% 26.90% 38.41% -
Total Cost 275,824 212,948 172,745 189,846 211,584 237,833 177,414 7.62%
-
Net Worth 1,870,827 1,801,537 1,738,022 1,662,958 1,644,456 1,595,411 1,518,270 3.53%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 23,096 23,096 20,209 17,322 23,161 20,529 29,085 -3.76%
Div Payout % 97.76% 251.65% 64.53% 57.07% 86.82% 77.76% 174.86% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,870,827 1,801,537 1,738,022 1,662,958 1,644,456 1,595,411 1,518,270 3.53%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 585,691 0.02%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.11% 3.87% 15.43% 16.54% 12.74% 11.21% 8.69% -
ROE 1.26% 0.51% 1.80% 1.83% 1.62% 1.65% 1.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.55 38.36 35.38 39.39 41.88 45.66 33.40 7.84%
EPS 4.09 1.59 5.42 5.26 4.61 4.50 2.86 6.14%
DPS 4.00 4.00 3.50 3.00 4.00 3.50 5.00 -3.64%
NAPS 3.24 3.12 3.01 2.88 2.84 2.72 2.61 3.66%
Adjusted Per Share Value based on latest NOSH - 586,548
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.53 38.34 35.36 39.37 41.97 46.36 33.63 7.71%
EPS 4.09 1.59 5.42 5.25 4.62 4.57 2.88 6.01%
DPS 4.00 4.00 3.50 3.00 4.01 3.55 5.03 -3.74%
NAPS 3.2383 3.1184 3.0084 2.8785 2.8465 2.7616 2.6281 3.53%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.43 1.19 1.23 1.38 1.74 1.13 1.63 -
P/RPS 2.72 3.10 3.48 3.50 4.15 2.47 4.88 -9.27%
P/EPS 34.95 74.87 22.68 26.25 37.77 25.11 57.00 -7.82%
EY 2.86 1.34 4.41 3.81 2.65 3.98 1.75 8.52%
DY 2.80 3.36 2.85 2.17 2.30 3.10 3.07 -1.52%
P/NAPS 0.44 0.38 0.41 0.48 0.61 0.42 0.62 -5.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 27/02/19 28/02/18 -
Price 1.31 1.22 1.46 1.31 1.49 1.26 1.63 -
P/RPS 2.49 3.18 4.13 3.33 3.56 2.76 4.88 -10.60%
P/EPS 32.01 76.75 26.92 24.92 32.34 27.99 57.00 -9.16%
EY 3.12 1.30 3.71 4.01 3.09 3.57 1.75 10.11%
DY 3.05 3.28 2.40 2.29 2.68 2.78 3.07 -0.10%
P/NAPS 0.40 0.39 0.49 0.45 0.52 0.46 0.62 -7.04%

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