[MKH] YoY TTM Result on 30-Sep-2018 [#4]

Stock

[MKH] MKH BERHAD

Announcement Date

30-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

30-Sep-2018 [#4]

Profit Trend

QoQ- -1.39%

YoY- -47.1%

Quarter Report

MKH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	913,572	911,926	1,121,657	1,081,701	1,068,834	1,265,873	1,041,898	-2.16%
YoY %	0.18%	-18.70%	3.69%	1.20%	-15.57%	21.50%	-	-
Horiz. %	87.68%	87.53%	107.66%	103.82%	102.59%	121.50%	100.00%	-
PBT	158,596	117,420	159,284	126,140	193,353	304,669	137,314	2.42%
YoY %	35.07%	-26.28%	26.28%	-34.76%	-36.54%	121.88%	-	-
Horiz. %	115.50%	85.51%	116.00%	91.86%	140.81%	221.88%	100.00%	-
Tax	-59,925	-49,552	-61,673	-51,118	-65,849	-90,491	-40,684	6.66%
YoY %	-20.93%	19.65%	-20.65%	22.37%	27.23%	-122.42%	-	-
Horiz. %	147.29%	121.80%	151.59%	125.65%	161.85%	222.42%	100.00%	-
NP	98,671	67,868	97,611	75,022	127,504	214,178	96,630	0.34%
YoY %	45.39%	-30.47%	30.11%	-41.16%	-40.47%	121.65%	-	-
Horiz. %	102.11%	70.23%	101.02%	77.64%	131.95%	221.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,329	42,715	82,712	69,027	130,477	205,041	86,961	-2.14%
YoY %	78.69%	-48.36%	19.83%	-47.10%	-36.37%	135.79%	-	-
Horiz. %	87.77%	49.12%	95.11%	79.38%	150.04%	235.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.78%	42.20%	38.72%	40.52%	34.06%	29.70%	29.63%	-
YoY %	-10.47%	8.99%	-4.44%	18.97%	14.68%	0.24%	-	-
Horiz. %	127.51%	142.42%	130.68%	136.75%	114.95%	100.24%	100.00%	-
Total Cost	814,901	844,058	1,024,046	1,006,679	941,330	1,051,695	945,268	-2.44%
YoY %	-3.45%	-17.58%	1.73%	6.94%	-10.49%	11.26%	-	-
Horiz. %	86.21%	89.29%	108.33%	106.50%	99.58%	111.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,703,377	1,634,087	1,636,469	1,536,934	1,391,406	1,061,316	1,103,108	7.50%
YoY %	4.24%	-0.15%	6.48%	10.46%	31.10%	-3.79%	-	-
Horiz. %	154.42%	148.13%	148.35%	139.33%	126.14%	96.21%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	17,322	23,161	20,529	29,085	29,374	29,358	33,569	-10.43%
YoY %	-25.21%	12.82%	-29.42%	-0.98%	0.05%	-12.54%	-	-
Horiz. %	51.60%	69.00%	61.15%	86.64%	87.50%	87.46%	100.00%	-
Div Payout %	22.69%	54.22%	24.82%	42.14%	22.51%	14.32%	38.60%	-
YoY %	-58.15%	118.45%	-41.10%	87.21%	57.19%	-62.90%	-	-
Horiz. %	58.78%	140.47%	64.30%	109.17%	58.32%	37.10%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	1,703,377	1,634,087	1,636,469	1,536,934	1,391,406	1,061,316	1,103,108	7.50%
YoY %	4.24%	-0.15%	6.48%	10.46%	31.10%	-3.79%	-	-
Horiz. %	154.42%	148.13%	148.35%	139.33%	126.14%	96.21%	100.00%	-
NOSH	586,548	586,548	586,548	586,548	529,051	419,492	419,432	5.74%
YoY %	0.00%	0.00%	0.00%	10.87%	26.12%	0.01%	-	-
Horiz. %	139.84%	139.84%	139.84%	139.84%	126.14%	100.01%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	10.80%	7.44%	8.70%	6.94%	11.93%	16.92%	9.27%	-
YoY %	45.16%	-14.48%	25.36%	-41.83%	-29.49%	82.52%	-	-
Horiz. %	116.50%	80.26%	93.85%	74.87%	128.69%	182.52%	100.00%	-
ROE	4.48%	2.61%	5.05%	4.49%	9.38%	19.32%	7.88%	-
YoY %	71.65%	-48.32%	12.47%	-52.13%	-51.45%	145.18%	-	-
Horiz. %	56.85%	33.12%	64.09%	56.98%	119.04%	245.18%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	158.22	157.93	191.23	185.80	202.03	301.76	248.41	-7.23%
YoY %	0.18%	-17.41%	2.92%	-8.03%	-33.05%	21.48%	-	-
Horiz. %	63.69%	63.58%	76.98%	74.80%	81.33%	121.48%	100.00%	-
EPS	13.22	7.40	14.10	11.86	24.66	48.88	20.73	-7.21%
YoY %	78.65%	-47.52%	18.89%	-51.91%	-49.55%	135.79%	-	-
Horiz. %	63.77%	35.70%	68.02%	57.21%	118.96%	235.79%	100.00%	-
DPS	3.00	4.00	3.50	5.00	5.55	7.00	8.00	-15.06%
YoY %	-25.00%	14.29%	-30.00%	-9.91%	-20.71%	-12.50%	-	-
Horiz. %	37.50%	50.00%	43.75%	62.50%	69.38%	87.50%	100.00%	-
NAPS	2.95	2.83	2.79	2.64	2.63	2.53	2.63	1.93%
YoY %	4.24%	1.43%	5.68%	0.38%	3.95%	-3.80%	-	-
Horiz. %	112.17%	107.60%	106.08%	100.38%	100.00%	96.20%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 586,548
RPS	158.01	157.73	194.00	187.09	184.87	218.95	180.21	-2.16%
YoY %	0.18%	-18.70%	3.69%	1.20%	-15.57%	21.50%	-	-
Horiz. %	87.68%	87.53%	107.65%	103.82%	102.59%	121.50%	100.00%	-
EPS	13.20	7.39	14.31	11.94	22.57	35.46	15.04	-2.14%
YoY %	78.62%	-48.36%	19.85%	-47.10%	-36.35%	135.77%	-	-
Horiz. %	87.77%	49.14%	95.15%	79.39%	150.07%	235.77%	100.00%	-
DPS	3.00	4.01	3.55	5.03	5.08	5.08	5.81	-10.42%
YoY %	-25.19%	12.96%	-29.42%	-0.98%	0.00%	-12.56%	-	-
Horiz. %	51.64%	69.02%	61.10%	86.57%	87.44%	87.44%	100.00%	-
NAPS	2.9462	2.8263	2.8304	2.6583	2.4066	1.8357	1.9079	7.50%
YoY %	4.24%	-0.14%	6.47%	10.46%	31.10%	-3.78%	-	-
Horiz. %	154.42%	148.14%	148.35%	139.33%	126.14%	96.22%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.29	1.28	1.18	1.26	2.19	2.93	2.27	-
P/RPS	0.82	0.81	0.62	0.68	1.08	0.97	0.91	-1.71%
YoY %	1.23%	30.65%	-8.82%	-37.04%	11.34%	6.59%	-	-
Horiz. %	90.11%	89.01%	68.13%	74.73%	118.68%	106.59%	100.00%	-
P/EPS	9.76	17.30	8.37	10.63	8.88	5.99	10.95	-1.89%
YoY %	-43.58%	106.69%	-21.26%	19.71%	48.25%	-45.30%	-	-
Horiz. %	89.13%	157.99%	76.44%	97.08%	81.10%	54.70%	100.00%	-
EY	10.25	5.78	11.95	9.41	11.26	16.68	9.13	1.94%
YoY %	77.34%	-51.63%	26.99%	-16.43%	-32.49%	82.69%	-	-
Horiz. %	112.27%	63.31%	130.89%	103.07%	123.33%	182.69%	100.00%	-
DY	2.33	3.13	2.97	3.97	2.54	2.39	3.52	-6.63%
YoY %	-25.56%	5.39%	-25.19%	56.30%	6.28%	-32.10%	-	-
Horiz. %	66.19%	88.92%	84.38%	112.78%	72.16%	67.90%	100.00%	-
P/NAPS	0.44	0.45	0.42	0.48	0.83	1.16	0.86	-10.55%
YoY %	-2.22%	7.14%	-12.50%	-42.17%	-28.45%	34.88%	-	-
Horiz. %	51.16%	52.33%	48.84%	55.81%	96.51%	134.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/21	27/11/20	27/11/19	30/11/18	28/11/17	25/11/16	27/11/15	-
Price	1.32	1.47	1.51	1.19	1.83	2.82	2.23	-
P/RPS	0.83	0.93	0.79	0.64	0.91	0.93	0.90	-1.33%
YoY %	-10.75%	17.72%	23.44%	-29.67%	-2.15%	3.33%	-	-
Horiz. %	92.22%	103.33%	87.78%	71.11%	101.11%	103.33%	100.00%	-
P/EPS	9.99	19.87	10.71	10.04	7.42	5.77	10.76	-1.22%
YoY %	-49.72%	85.53%	6.67%	35.31%	28.60%	-46.38%	-	-
Horiz. %	92.84%	184.67%	99.54%	93.31%	68.96%	53.62%	100.00%	-
EY	10.01	5.03	9.34	9.96	13.48	17.33	9.30	1.23%
YoY %	99.01%	-46.15%	-6.22%	-26.11%	-22.22%	86.34%	-	-
Horiz. %	107.63%	54.09%	100.43%	107.10%	144.95%	186.34%	100.00%	-
DY	2.27	2.72	2.32	4.20	3.03	2.48	3.59	-7.34%
YoY %	-16.54%	17.24%	-44.76%	38.61%	22.18%	-30.92%	-	-
Horiz. %	63.23%	75.77%	64.62%	116.99%	84.40%	69.08%	100.00%	-
P/NAPS	0.45	0.52	0.54	0.45	0.70	1.11	0.85	-10.04%
YoY %	-13.46%	-3.70%	20.00%	-35.71%	-36.94%	30.59%	-	-
Horiz. %	52.94%	61.18%	63.53%	52.94%	82.35%	130.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos