[MKH] YoY Quarter Result on 30-Sep-2013 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -23.36%
YoY- -18.24%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 395,182 348,706 223,586 217,780 179,886 124,834 71,767 32.85%
PBT 76,572 39,385 41,485 25,241 38,791 19,592 17,661 27.66%
Tax -26,594 -14,766 -11,405 -688 -8,882 -3,052 -5,236 31.07%
NP 49,978 24,619 30,080 24,553 29,909 16,540 12,425 26.08%
-
NP to SH 50,377 25,042 25,595 24,769 30,296 16,989 12,696 25.79%
-
Tax Rate 34.73% 37.49% 27.49% 2.73% 22.90% 15.58% 29.65% -
Total Cost 345,204 324,087 193,506 193,227 149,977 108,294 59,342 34.07%
-
Net Worth 1,061,316 1,103,108 839,169 626,926 581,879 529,282 480,724 14.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 14,546 13,232 12,018 -
Div Payout % - - - - 48.02% 77.89% 94.66% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,061,316 1,103,108 839,169 626,926 581,879 529,282 480,724 14.09%
NOSH 419,492 419,432 419,584 313,463 290,939 264,641 240,362 9.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.65% 7.06% 13.45% 11.27% 16.63% 13.25% 17.31% -
ROE 4.75% 2.27% 3.05% 3.95% 5.21% 3.21% 2.64% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 94.20 83.14 53.29 69.48 61.83 47.17 29.86 21.08%
EPS 9.83 5.97 6.10 6.01 10.22 5.84 4.80 12.67%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.53 2.63 2.00 2.00 2.00 2.00 2.00 3.99%
Adjusted Per Share Value based on latest NOSH - 313,463
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.35 60.31 38.67 37.67 31.11 21.59 12.41 32.85%
EPS 8.71 4.33 4.43 4.28 5.24 2.94 2.20 25.75%
DPS 0.00 0.00 0.00 0.00 2.52 2.29 2.08 -
NAPS 1.8357 1.9079 1.4514 1.0843 1.0064 0.9154 0.8315 14.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.93 2.27 3.70 2.63 2.23 1.22 1.04 -
P/RPS 3.11 2.73 6.94 3.79 3.61 2.59 3.48 -1.85%
P/EPS 24.40 38.02 60.65 33.28 21.42 19.00 19.69 3.63%
EY 4.10 2.63 1.65 3.00 4.67 5.26 5.08 -3.50%
DY 0.00 0.00 0.00 0.00 2.24 4.10 4.81 -
P/NAPS 1.16 0.86 1.85 1.32 1.12 0.61 0.52 14.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 28/11/14 28/11/13 27/11/12 29/11/11 29/11/10 -
Price 2.82 2.23 3.10 2.65 2.23 1.37 1.12 -
P/RPS 2.99 2.68 5.82 3.81 3.61 2.90 3.75 -3.70%
P/EPS 23.48 37.35 50.82 33.54 21.42 21.34 21.20 1.71%
EY 4.26 2.68 1.97 2.98 4.67 4.69 4.72 -1.69%
DY 0.00 0.00 0.00 0.00 2.24 3.65 4.46 -
P/NAPS 1.11 0.85 1.55 1.33 1.12 0.69 0.56 12.06%

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