[MKH] YoY TTM 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- -5.05%
YoY- 34.31%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,265,873 1,041,898 806,522 688,219 555,924 342,016 289,217 27.86%
PBT 304,669 137,314 162,560 134,453 100,087 47,190 41,883 39.15%
Tax -90,491 -40,684 -42,938 -27,306 -24,633 -9,502 -10,948 42.14%
NP 214,178 96,630 119,622 107,147 75,454 37,688 30,935 38.01%
-
NP to SH 205,041 86,961 104,684 103,969 77,409 38,015 30,578 37.28%
-
Tax Rate 29.70% 29.63% 26.41% 20.31% 24.61% 20.14% 26.14% -
Total Cost 1,051,695 945,268 686,900 581,072 480,470 304,328 258,282 26.33%
-
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 29,358 33,569 34,891 - 14,546 13,232 12,018 16.03%
Div Payout % 14.32% 38.60% 33.33% - 18.79% 34.81% 39.30% -
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 16.92% 9.27% 14.83% 15.57% 13.57% 11.02% 10.70% -
ROE 19.32% 7.88% 12.47% 16.58% 13.30% 7.18% 6.36% -
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 301.76 248.41 192.22 219.55 191.08 129.24 120.33 16.54%
EPS 48.88 20.73 24.95 33.17 26.61 14.36 12.72 25.12%
DPS 7.00 8.00 8.32 0.00 5.00 5.00 5.00 5.76%
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 215.82 177.63 137.50 117.33 94.78 58.31 49.31 27.86%
EPS 34.96 14.83 17.85 17.73 13.20 6.48 5.21 37.29%
DPS 5.01 5.72 5.95 0.00 2.48 2.26 2.05 16.04%
NAPS 1.8094 1.8807 1.4307 1.0688 0.992 0.9024 0.8196 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 0.97 0.91 1.92 1.20 1.17 0.94 0.86 2.02%
P/EPS 5.99 10.95 14.83 7.93 8.38 8.49 8.18 -5.05%
EY 16.68 9.13 6.74 12.61 11.93 11.77 12.23 5.30%
DY 2.39 3.52 2.25 0.00 2.24 4.10 4.81 -10.99%
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 0.93 0.90 1.61 1.21 1.17 1.06 0.93 0.00%
P/EPS 5.77 10.76 12.43 7.99 8.38 9.54 8.80 -6.78%
EY 17.33 9.30 8.05 12.52 11.93 10.49 11.36 7.28%
DY 2.48 3.59 2.68 0.00 2.24 3.65 4.46 -9.31%
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