[MKH] YoY Quarter Result on 30-Sep-2012 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 106.5%
YoY- 78.33%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 348,706 223,586 217,780 179,886 124,834 71,767 95,804 24.01%
PBT 39,385 41,485 25,241 38,791 19,592 17,661 12,015 21.86%
Tax -14,766 -11,405 -688 -8,882 -3,052 -5,236 -3,698 25.94%
NP 24,619 30,080 24,553 29,909 16,540 12,425 8,317 19.81%
-
NP to SH 25,042 25,595 24,769 30,296 16,989 12,696 7,884 21.23%
-
Tax Rate 37.49% 27.49% 2.73% 22.90% 15.58% 29.65% 30.78% -
Total Cost 324,087 193,506 193,227 149,977 108,294 59,342 87,487 24.37%
-
Net Worth 1,103,108 839,169 626,926 581,879 529,282 480,724 457,984 15.77%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 14,546 13,232 12,018 11,449 -
Div Payout % - - - 48.02% 77.89% 94.66% 145.23% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,103,108 839,169 626,926 581,879 529,282 480,724 457,984 15.77%
NOSH 419,432 419,584 313,463 290,939 264,641 240,362 228,992 10.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.06% 13.45% 11.27% 16.63% 13.25% 17.31% 8.68% -
ROE 2.27% 3.05% 3.95% 5.21% 3.21% 2.64% 1.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 83.14 53.29 69.48 61.83 47.17 29.86 41.84 12.11%
EPS 5.97 6.10 6.01 10.22 5.84 4.80 3.28 10.49%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.63 2.00 2.00 2.00 2.00 2.00 2.00 4.66%
Adjusted Per Share Value based on latest NOSH - 290,939
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.31 38.67 37.67 31.11 21.59 12.41 16.57 24.01%
EPS 4.33 4.43 4.28 5.24 2.94 2.20 1.36 21.27%
DPS 0.00 0.00 0.00 2.52 2.29 2.08 1.98 -
NAPS 1.9079 1.4514 1.0843 1.0064 0.9154 0.8315 0.7921 15.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.27 3.70 2.63 2.23 1.22 1.04 1.03 -
P/RPS 2.73 6.94 3.79 3.61 2.59 3.48 2.46 1.75%
P/EPS 38.02 60.65 33.28 21.42 19.00 19.69 29.92 4.07%
EY 2.63 1.65 3.00 4.67 5.26 5.08 3.34 -3.90%
DY 0.00 0.00 0.00 2.24 4.10 4.81 4.85 -
P/NAPS 0.86 1.85 1.32 1.12 0.61 0.52 0.52 8.74%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 28/11/13 27/11/12 29/11/11 29/11/10 25/11/09 -
Price 2.23 3.10 2.65 2.23 1.37 1.12 1.18 -
P/RPS 2.68 5.82 3.81 3.61 2.90 3.75 2.82 -0.84%
P/EPS 37.35 50.82 33.54 21.42 21.34 21.20 34.27 1.44%
EY 2.68 1.97 2.98 4.67 4.69 4.72 2.92 -1.41%
DY 0.00 0.00 0.00 2.24 3.65 4.46 4.24 -
P/NAPS 0.85 1.55 1.33 1.12 0.69 0.56 0.59 6.27%

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