[MKH] YoY TTM Result on 30-Sep-2021 [#4]

Stock
[MKH] MKH BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 23.64%
YoY- 78.69%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,063,796 968,126 913,572 911,926 1,121,657 1,081,701 1,068,834 -0.07%
PBT 117,199 170,382 158,596 117,420 159,284 126,140 193,353 -8.00%
Tax -35,919 -45,956 -59,925 -49,552 -61,673 -51,118 -65,849 -9.60%
NP 81,280 124,426 98,671 67,868 97,611 75,022 127,504 -7.22%
-
NP to SH 74,597 108,323 76,329 42,715 82,712 69,027 130,477 -8.89%
-
Tax Rate 30.65% 26.97% 37.78% 42.20% 38.72% 40.52% 34.06% -
Total Cost 982,516 843,700 814,901 844,058 1,024,046 1,006,679 941,330 0.71%
-
Net Worth 1,859,279 1,801,537 1,703,377 1,634,087 1,636,469 1,536,934 1,391,406 4.94%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 23,096 20,209 17,322 23,161 20,529 29,085 29,374 -3.92%
Div Payout % 30.96% 18.66% 22.69% 54.22% 24.82% 42.14% 22.51% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,859,279 1,801,537 1,703,377 1,634,087 1,636,469 1,536,934 1,391,406 4.94%
NOSH 586,548 586,548 586,548 586,548 586,548 586,548 529,051 1.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.64% 12.85% 10.80% 7.44% 8.70% 6.94% 11.93% -
ROE 4.01% 6.01% 4.48% 2.61% 5.05% 4.49% 9.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 184.23 167.67 158.22 157.93 191.23 185.80 202.03 -1.52%
EPS 12.92 18.76 13.22 7.40 14.10 11.86 24.66 -10.20%
DPS 4.00 3.50 3.00 4.00 3.50 5.00 5.55 -5.30%
NAPS 3.22 3.12 2.95 2.83 2.79 2.64 2.63 3.42%
Adjusted Per Share Value based on latest NOSH - 586,548
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 181.37 165.05 155.75 155.47 191.23 184.42 182.22 -0.07%
EPS 12.72 18.47 13.01 7.28 14.10 11.77 22.24 -8.88%
DPS 3.94 3.45 2.95 3.95 3.50 4.96 5.01 -3.92%
NAPS 3.1699 3.0714 2.9041 2.7859 2.79 2.6203 2.3722 4.94%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.40 1.15 1.29 1.28 1.18 1.26 2.19 -
P/RPS 0.76 0.69 0.82 0.81 0.62 0.68 1.08 -5.68%
P/EPS 10.84 6.13 9.76 17.30 8.37 10.63 8.88 3.37%
EY 9.23 16.31 10.25 5.78 11.95 9.41 11.26 -3.25%
DY 2.86 3.04 2.33 3.13 2.97 3.97 2.54 1.99%
P/NAPS 0.43 0.37 0.44 0.45 0.42 0.48 0.83 -10.37%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 27/11/20 27/11/19 30/11/18 28/11/17 -
Price 1.42 1.29 1.32 1.47 1.51 1.19 1.83 -
P/RPS 0.77 0.77 0.83 0.93 0.79 0.64 0.91 -2.74%
P/EPS 10.99 6.88 9.99 19.87 10.71 10.04 7.42 6.76%
EY 9.10 14.54 10.01 5.03 9.34 9.96 13.48 -6.33%
DY 2.82 2.71 2.27 2.72 2.32 4.20 3.03 -1.18%
P/NAPS 0.44 0.41 0.45 0.52 0.54 0.45 0.70 -7.44%

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