[MKH] YoY TTM Result on 31-Dec-2018 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- 14.15%
YoY- -25.89%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 890,382 896,896 1,096,299 1,155,256 1,002,100 1,260,533 1,100,629 -3.46%
PBT 150,643 124,119 162,168 139,799 163,508 271,653 180,942 -3.00%
Tax -58,061 -49,543 -63,666 -51,641 -60,603 -83,020 -52,634 1.64%
NP 92,582 74,576 98,502 88,158 102,905 188,633 128,308 -5.28%
-
NP to SH 77,292 46,390 82,990 78,793 106,322 184,260 118,402 -6.85%
-
Tax Rate 38.54% 39.92% 39.26% 36.94% 37.06% 30.56% 29.09% -
Total Cost 797,800 822,320 997,797 1,067,098 899,195 1,071,900 972,321 -3.24%
-
Net Worth 1,738,022 1,662,958 1,644,456 1,595,411 1,518,270 1,258,919 1,136,612 7.32%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 20,209 17,322 23,161 20,529 29,085 29,374 29,358 -6.02%
Div Payout % 26.15% 37.34% 27.91% 26.05% 27.36% 15.94% 24.80% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,738,022 1,662,958 1,644,456 1,595,411 1,518,270 1,258,919 1,136,612 7.32%
NOSH 586,548 586,548 586,548 586,548 585,691 419,639 419,414 5.74%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.40% 8.31% 8.98% 7.63% 10.27% 14.96% 11.66% -
ROE 4.45% 2.79% 5.05% 4.94% 7.00% 14.64% 10.42% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 154.20 155.33 189.33 196.96 172.27 300.38 262.42 -8.47%
EPS 13.39 8.03 14.33 13.43 18.28 43.91 28.23 -11.67%
DPS 3.50 3.00 4.00 3.50 5.00 7.00 7.00 -10.90%
NAPS 3.01 2.88 2.84 2.72 2.61 3.00 2.71 1.76%
Adjusted Per Share Value based on latest NOSH - 586,548
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 151.80 152.91 186.91 196.96 170.85 214.91 187.65 -3.46%
EPS 13.18 7.91 14.15 13.43 18.13 31.41 20.19 -6.85%
DPS 3.45 2.95 3.95 3.50 4.96 5.01 5.01 -6.02%
NAPS 2.9631 2.8352 2.8036 2.72 2.5885 2.1463 1.9378 7.32%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.23 1.38 1.74 1.13 1.63 2.84 2.40 -
P/RPS 0.80 0.89 0.92 0.57 0.95 0.95 0.91 -2.12%
P/EPS 9.19 17.18 12.14 8.41 8.92 6.47 8.50 1.30%
EY 10.88 5.82 8.24 11.89 11.21 15.46 11.76 -1.28%
DY 2.85 2.17 2.30 3.10 3.07 2.46 2.92 -0.40%
P/NAPS 0.41 0.48 0.61 0.42 0.62 0.95 0.89 -12.10%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 26/02/20 27/02/19 28/02/18 27/02/17 25/02/16 -
Price 1.46 1.31 1.49 1.26 1.63 3.09 2.25 -
P/RPS 0.95 0.84 0.79 0.64 0.95 1.03 0.86 1.67%
P/EPS 10.91 16.31 10.40 9.38 8.92 7.04 7.97 5.36%
EY 9.17 6.13 9.62 10.66 11.21 14.21 12.55 -5.09%
DY 2.40 2.29 2.68 2.78 3.07 2.27 3.11 -4.22%
P/NAPS 0.49 0.45 0.52 0.46 0.62 1.03 0.83 -8.40%

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