[MKH] YoY Quarter Result on 30-Jun-2012 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -7.82%
YoY- 125.05%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 255,838 212,294 185,369 138,964 91,031 59,510 99,062 17.12%
PBT 30,291 21,082 44,261 20,006 9,072 4,683 20,523 6.70%
Tax -9,095 -6,141 -11,901 -5,866 -2,489 -792 -5,527 8.65%
NP 21,196 14,941 32,360 14,140 6,583 3,891 14,996 5.93%
-
NP to SH 20,886 11,606 32,318 14,671 6,519 3,899 14,430 6.35%
-
Tax Rate 30.03% 29.13% 26.89% 29.32% 27.44% 16.91% 26.93% -
Total Cost 234,642 197,353 153,009 124,824 84,448 55,619 84,066 18.64%
-
Net Worth 1,065,269 1,005,574 894,119 756,837 696,950 666,680 458,063 15.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,065,269 1,005,574 894,119 756,837 696,950 666,680 458,063 15.09%
NOSH 419,397 418,989 341,267 291,091 264,999 240,679 229,031 10.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.28% 7.04% 17.46% 10.18% 7.23% 6.54% 15.14% -
ROE 1.96% 1.15% 3.61% 1.94% 0.94% 0.58% 3.15% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.00 50.67 54.32 47.74 34.35 24.73 43.25 5.89%
EPS 4.98 2.77 9.47 5.04 2.46 1.62 6.00 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.40 2.62 2.60 2.63 2.77 2.00 4.06%
Adjusted Per Share Value based on latest NOSH - 291,091
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 44.25 36.72 32.06 24.04 15.74 10.29 17.13 17.12%
EPS 3.61 2.01 5.59 2.54 1.13 0.67 2.50 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8425 1.7392 1.5465 1.309 1.2054 1.1531 0.7923 15.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.13 3.88 2.53 2.01 1.46 0.98 0.83 -
P/RPS 3.49 7.66 4.66 4.21 4.25 3.96 1.92 10.46%
P/EPS 42.77 140.07 26.72 39.88 59.35 60.49 13.17 21.68%
EY 2.34 0.71 3.74 2.51 1.68 1.65 7.59 -17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.62 0.97 0.77 0.56 0.35 0.42 12.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 30/08/10 28/08/09 -
Price 1.99 3.72 2.45 2.48 1.35 1.04 1.00 -
P/RPS 3.26 7.34 4.51 5.19 3.93 4.21 2.31 5.90%
P/EPS 39.96 134.30 25.87 49.21 54.88 64.20 15.87 16.63%
EY 2.50 0.74 3.87 2.03 1.82 1.56 6.30 -14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.55 0.94 0.95 0.51 0.38 0.50 7.68%

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