[MKH] YoY TTM Result on 31-Dec-2014 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 12.75%
YoY- 36.38%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,002,100 1,260,533 1,100,629 831,661 722,878 582,139 411,900 15.95%
PBT 163,508 271,653 180,942 184,194 114,197 123,680 60,377 18.04%
Tax -60,603 -83,020 -52,634 -47,740 -24,507 -28,400 -13,314 28.70%
NP 102,905 188,633 128,308 136,454 89,690 95,280 47,063 13.91%
-
NP to SH 106,322 184,260 118,402 118,030 86,544 95,090 47,687 14.28%
-
Tax Rate 37.06% 30.56% 29.09% 25.92% 21.46% 22.96% 22.05% -
Total Cost 899,195 1,071,900 972,321 695,207 633,188 486,859 364,837 16.20%
-
Net Worth 1,518,270 1,258,919 1,136,612 1,032,274 697,837 640,000 528,864 19.19%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 29,085 29,374 29,358 33,569 34,891 14,546 13,232 14.01%
Div Payout % 27.36% 15.94% 24.80% 28.44% 40.32% 15.30% 27.75% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,518,270 1,258,919 1,136,612 1,032,274 697,837 640,000 528,864 19.19%
NOSH 585,691 419,639 419,414 419,623 348,918 320,000 264,432 14.15%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.27% 14.96% 11.66% 16.41% 12.41% 16.37% 11.43% -
ROE 7.00% 14.64% 10.42% 11.43% 12.40% 14.86% 9.02% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 172.27 300.38 262.42 198.19 207.18 181.92 155.77 1.69%
EPS 18.28 43.91 28.23 28.13 24.80 29.72 18.03 0.22%
DPS 5.00 7.00 7.00 8.00 10.00 4.55 5.00 0.00%
NAPS 2.61 3.00 2.71 2.46 2.00 2.00 2.00 4.53%
Adjusted Per Share Value based on latest NOSH - 419,623
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 173.32 218.02 190.37 143.84 125.03 100.69 71.24 15.95%
EPS 18.39 31.87 20.48 20.41 14.97 16.45 8.25 14.27%
DPS 5.03 5.08 5.08 5.81 6.03 2.52 2.29 13.99%
NAPS 2.626 2.1774 1.9659 1.7854 1.207 1.1069 0.9147 19.19%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.63 2.84 2.40 2.64 2.69 1.79 1.49 -
P/RPS 0.95 0.95 0.91 1.33 1.30 0.98 0.96 -0.17%
P/EPS 8.92 6.47 8.50 9.39 10.85 6.02 8.26 1.28%
EY 11.21 15.46 11.76 10.65 9.22 16.60 12.10 -1.26%
DY 3.07 2.46 2.92 3.03 3.72 2.54 3.36 -1.49%
P/NAPS 0.62 0.95 0.89 1.07 1.35 0.90 0.75 -3.11%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 13/02/15 27/02/14 26/02/13 28/02/12 -
Price 1.63 3.09 2.25 2.81 3.90 1.87 1.81 -
P/RPS 0.95 1.03 0.86 1.42 1.88 1.03 1.16 -3.27%
P/EPS 8.92 7.04 7.97 9.99 15.72 6.29 10.04 -1.95%
EY 11.21 14.21 12.55 10.01 6.36 15.89 9.96 1.98%
DY 3.07 2.27 3.11 2.85 2.56 2.43 2.76 1.78%
P/NAPS 0.62 1.03 0.83 1.14 1.95 0.94 0.91 -6.18%

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