[MKH] YoY Quarter Result on 30-Jun-2013 [#3]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 154.99%
YoY- 120.28%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 282,095 255,838 212,294 185,369 138,964 91,031 59,510 29.57%
PBT 62,638 30,291 21,082 44,261 20,006 9,072 4,683 54.00%
Tax -22,557 -9,095 -6,141 -11,901 -5,866 -2,489 -792 74.66%
NP 40,081 21,196 14,941 32,360 14,140 6,583 3,891 47.45%
-
NP to SH 37,715 20,886 11,606 32,318 14,671 6,519 3,899 45.91%
-
Tax Rate 36.01% 30.03% 29.13% 26.89% 29.32% 27.44% 16.91% -
Total Cost 242,014 234,642 197,353 153,009 124,824 84,448 55,619 27.74%
-
Net Worth 1,225,003 1,065,269 1,005,574 894,119 756,837 696,950 666,680 10.66%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,225,003 1,065,269 1,005,574 894,119 756,837 696,950 666,680 10.66%
NOSH 419,521 419,397 418,989 341,267 291,091 264,999 240,679 9.69%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.21% 8.28% 7.04% 17.46% 10.18% 7.23% 6.54% -
ROE 3.08% 1.96% 1.15% 3.61% 1.94% 0.94% 0.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 67.24 61.00 50.67 54.32 47.74 34.35 24.73 18.12%
EPS 8.99 4.98 2.77 9.47 5.04 2.46 1.62 33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.54 2.40 2.62 2.60 2.63 2.77 0.88%
Adjusted Per Share Value based on latest NOSH - 341,267
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.79 44.25 36.72 32.06 24.04 15.74 10.29 29.58%
EPS 6.52 3.61 2.01 5.59 2.54 1.13 0.67 46.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1188 1.8425 1.7392 1.5465 1.309 1.2054 1.1531 10.66%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.55 2.13 3.88 2.53 2.01 1.46 0.98 -
P/RPS 3.79 3.49 7.66 4.66 4.21 4.25 3.96 -0.72%
P/EPS 28.36 42.77 140.07 26.72 39.88 59.35 60.49 -11.85%
EY 3.53 2.34 0.71 3.74 2.51 1.68 1.65 13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 1.62 0.97 0.77 0.56 0.35 16.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 30/08/10 -
Price 2.89 1.99 3.72 2.45 2.48 1.35 1.04 -
P/RPS 4.30 3.26 7.34 4.51 5.19 3.93 4.21 0.35%
P/EPS 32.15 39.96 134.30 25.87 49.21 54.88 64.20 -10.87%
EY 3.11 2.50 0.74 3.87 2.03 1.82 1.56 12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 1.55 0.94 0.95 0.51 0.38 17.28%

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