[MKH] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -16.76%
YoY- -8.99%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,260,533 1,100,629 831,661 722,878 582,139 411,900 245,999 31.26%
PBT 271,653 180,942 184,194 114,197 123,680 60,377 31,772 42.95%
Tax -83,020 -52,634 -47,740 -24,507 -28,400 -13,314 -7,700 48.57%
NP 188,633 128,308 136,454 89,690 95,280 47,063 24,072 40.89%
-
NP to SH 184,260 118,402 118,030 86,544 95,090 47,687 24,132 40.28%
-
Tax Rate 30.56% 29.09% 25.92% 21.46% 22.96% 22.05% 24.24% -
Total Cost 1,071,900 972,321 695,207 633,188 486,859 364,837 221,927 29.98%
-
Net Worth 1,258,919 1,136,612 1,032,274 697,837 640,000 528,864 481,052 17.37%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 29,374 29,358 33,569 34,891 14,546 13,232 12,018 16.04%
Div Payout % 15.94% 24.80% 28.44% 40.32% 15.30% 27.75% 49.80% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,258,919 1,136,612 1,032,274 697,837 640,000 528,864 481,052 17.37%
NOSH 419,639 419,414 419,623 348,918 320,000 264,432 240,526 9.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.96% 11.66% 16.41% 12.41% 16.37% 11.43% 9.79% -
ROE 14.64% 10.42% 11.43% 12.40% 14.86% 9.02% 5.02% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 300.38 262.42 198.19 207.18 181.92 155.77 102.28 19.64%
EPS 43.91 28.23 28.13 24.80 29.72 18.03 10.03 27.87%
DPS 7.00 7.00 8.00 10.00 4.55 5.00 5.00 5.76%
NAPS 3.00 2.71 2.46 2.00 2.00 2.00 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 348,918
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 218.02 190.37 143.84 125.03 100.69 71.24 42.55 31.26%
EPS 31.87 20.48 20.41 14.97 16.45 8.25 4.17 40.30%
DPS 5.08 5.08 5.81 6.03 2.52 2.29 2.08 16.03%
NAPS 2.1774 1.9659 1.7854 1.207 1.1069 0.9147 0.832 17.37%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.84 2.40 2.64 2.69 1.79 1.49 1.37 -
P/RPS 0.95 0.91 1.33 1.30 0.98 0.96 1.34 -5.56%
P/EPS 6.47 8.50 9.39 10.85 6.02 8.26 13.65 -11.68%
EY 15.46 11.76 10.65 9.22 16.60 12.10 7.32 13.25%
DY 2.46 2.92 3.03 3.72 2.54 3.36 3.65 -6.35%
P/NAPS 0.95 0.89 1.07 1.35 0.90 0.75 0.69 5.46%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 28/02/12 28/02/11 -
Price 3.09 2.25 2.81 3.90 1.87 1.81 1.50 -
P/RPS 1.03 0.86 1.42 1.88 1.03 1.16 1.47 -5.75%
P/EPS 7.04 7.97 9.99 15.72 6.29 10.04 14.95 -11.78%
EY 14.21 12.55 10.01 6.36 15.89 9.96 6.69 13.36%
DY 2.27 3.11 2.85 2.56 2.43 2.76 3.33 -6.18%
P/NAPS 1.03 0.83 1.14 1.95 0.94 0.91 0.75 5.42%

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