[MKH] YoY TTM Result on 31-Mar-2011 [#2]

Stock
[MKH] MKH BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 28.88%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 773,791 603,920 452,939 257,428 352,806 371,474 304,079 16.83%
PBT 169,495 123,748 69,954 40,870 52,077 73,344 57,883 19.60%
Tax -37,981 -29,465 -15,426 -9,989 -14,145 -19,924 -12,455 20.41%
NP 131,514 94,283 54,528 30,881 37,932 53,420 45,428 19.37%
-
NP to SH 124,570 91,849 55,950 31,102 36,297 53,477 45,590 18.22%
-
Tax Rate 22.41% 23.81% 22.05% 24.44% 27.16% 27.17% 21.52% -
Total Cost 642,277 509,637 398,411 226,547 314,874 318,054 258,651 16.36%
-
Net Worth 1,189,983 683,234 581,901 529,550 487,142 458,309 574,596 12.89%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 34,891 14,546 13,232 12,018 11,449 11,341 9,771 23.61%
Div Payout % 28.01% 15.84% 23.65% 38.64% 31.54% 21.21% 21.43% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,189,983 683,234 581,901 529,550 487,142 458,309 574,596 12.89%
NOSH 419,008 341,617 290,950 264,775 243,571 229,154 224,451 10.95%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.00% 15.61% 12.04% 12.00% 10.75% 14.38% 14.94% -
ROE 10.47% 13.44% 9.62% 5.87% 7.45% 11.67% 7.93% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 184.67 176.78 155.68 97.23 144.85 162.11 135.48 5.29%
EPS 29.73 26.89 19.23 11.75 14.90 23.34 20.31 6.55%
DPS 8.33 4.26 4.55 4.54 4.70 5.00 4.35 11.43%
NAPS 2.84 2.00 2.00 2.00 2.00 2.00 2.56 1.74%
Adjusted Per Share Value based on latest NOSH - 264,775
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 131.92 102.96 77.22 43.89 60.15 63.33 51.84 16.83%
EPS 21.24 15.66 9.54 5.30 6.19 9.12 7.77 18.23%
DPS 5.95 2.48 2.26 2.05 1.95 1.93 1.67 23.57%
NAPS 2.0288 1.1648 0.9921 0.9028 0.8305 0.7814 0.9796 12.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.85 2.02 1.74 1.54 1.10 0.68 1.13 -
P/RPS 2.63 1.14 1.12 1.58 0.76 0.42 0.83 21.18%
P/EPS 16.31 7.51 9.05 13.11 7.38 2.91 5.56 19.63%
EY 6.13 13.31 11.05 7.63 13.55 34.32 17.97 -16.40%
DY 1.72 2.11 2.61 2.95 4.27 7.35 3.85 -12.56%
P/NAPS 1.71 1.01 0.87 0.77 0.55 0.34 0.44 25.37%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 29/05/13 29/05/12 30/05/11 26/05/10 26/05/09 29/05/08 -
Price 3.66 2.75 2.08 1.54 0.98 0.81 1.12 -
P/RPS 1.98 1.56 1.34 1.58 0.68 0.50 0.83 15.58%
P/EPS 12.31 10.23 10.82 13.11 6.58 3.47 5.51 14.32%
EY 8.12 9.78 9.25 7.63 15.21 28.81 18.14 -12.53%
DY 2.28 1.55 2.19 2.95 4.80 6.17 3.89 -8.51%
P/NAPS 1.29 1.38 1.04 0.77 0.49 0.41 0.44 19.62%

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