[MKH] YoY TTM 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- 19.21%
YoY- 70.82%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,219,397 916,778 800,716 650,325 500,872 288,949 313,254 25.39%
PBT 267,482 139,414 146,316 148,003 80,888 45,259 36,237 39.49%
Tax -78,663 -37,323 -32,221 -35,500 -18,803 -11,686 -9,410 42.41%
NP 188,819 102,091 114,095 112,503 62,085 33,573 26,827 38.39%
-
NP to SH 179,706 87,514 103,858 109,496 64,102 33,722 25,766 38.18%
-
Tax Rate 29.41% 26.77% 22.02% 23.99% 23.25% 25.82% 25.97% -
Total Cost 1,030,578 814,687 686,621 537,822 438,787 255,376 286,427 23.76%
-
Net Worth 839,043 1,065,269 1,005,574 682,534 582,182 529,999 481,358 9.69%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 29,358 33,569 34,891 14,546 13,232 12,018 11,449 16.97%
Div Payout % 16.34% 38.36% 33.60% 13.29% 20.64% 35.64% 44.44% -
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 839,043 1,065,269 1,005,574 682,534 582,182 529,999 481,358 9.69%
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 15.48% 11.14% 14.25% 17.30% 12.40% 11.62% 8.56% -
ROE 21.42% 8.22% 10.33% 16.04% 11.01% 6.36% 5.35% -
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 290.66 218.59 191.11 190.56 172.07 109.04 130.15 14.31%
EPS 42.84 20.87 24.79 32.09 22.02 12.73 10.71 25.96%
DPS 7.00 8.00 8.33 4.26 4.55 4.54 4.76 6.63%
NAPS 2.00 2.54 2.40 2.00 2.00 2.00 2.00 0.00%
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 207.89 156.30 136.51 110.87 85.39 49.26 53.41 25.39%
EPS 30.64 14.92 17.71 18.67 10.93 5.75 4.39 38.20%
DPS 5.01 5.72 5.95 2.48 2.26 2.05 1.95 17.01%
NAPS 1.4305 1.8162 1.7144 1.1636 0.9926 0.9036 0.8207 9.69%
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 0.88 0.97 2.03 1.33 1.17 1.34 0.75 2.69%
P/EPS 5.95 10.21 15.65 7.89 9.13 11.47 9.15 -6.91%
EY 16.80 9.80 6.39 12.68 10.96 8.72 10.92 7.43%
DY 2.75 3.76 2.15 1.68 2.26 3.11 4.85 -9.01%
P/NAPS 1.28 0.84 1.62 1.27 1.01 0.73 0.49 17.33%
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 0.99 0.91 1.95 1.29 1.44 1.24 0.80 3.61%
P/EPS 6.75 9.54 15.01 7.64 11.26 10.61 9.71 -5.87%
EY 14.82 10.49 6.66 13.10 8.88 9.43 10.29 6.26%
DY 2.42 4.02 2.24 1.74 1.83 3.36 4.57 -10.04%
P/NAPS 1.45 0.78 1.55 1.23 1.24 0.68 0.52 18.62%

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