[MKH] YoY Quarter Result on 2022-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 255,636 247,970 264,680 243,280 279,906 325,487 278,076 -1.39% YoY % 3.09% -6.31% 8.80% -13.09% -14.00% 17.05% - Horiz. % 91.93% 89.17% 95.18% 87.49% 100.66% 117.05% 100.00%
PBT 34,712 50,238 36,745 8,560 34,451 41,475 69,005 -10.82% YoY % -30.90% 36.72% 329.26% -75.15% -16.94% -39.90% - Horiz. % 50.30% 72.80% 53.25% 12.40% 49.93% 60.10% 100.00%
Tax -7,259 -12,276 -13,799 -5,553 -10,964 -14,048 -20,365 -15.79% YoY % 40.87% 11.04% -148.50% 49.35% 21.95% 31.02% - Horiz. % 35.64% 60.28% 67.76% 27.27% 53.84% 68.98% 100.00%
NP 27,453 37,962 22,946 3,007 23,487 27,427 48,640 -9.09% YoY % -27.68% 65.44% 663.09% -87.20% -14.37% -43.61% - Horiz. % 56.44% 78.05% 47.18% 6.18% 48.29% 56.39% 100.00%
NP to SH 25,057 33,767 16,387 -9,755 22,009 24,630 49,368 -10.68% YoY % -25.79% 106.06% 267.99% -144.32% -10.64% -50.11% - Horiz. % 50.76% 68.40% 33.19% -19.76% 44.58% 49.89% 100.00%
Tax Rate 20.91 % 24.44 % 37.55 % 64.87 % 31.82 % 33.87 % 29.51 % -5.58% YoY % -14.44% -34.91% -42.12% 103.87% -6.05% 14.77% - Horiz. % 70.86% 82.82% 127.24% 219.82% 107.83% 114.77% 100.00%
Total Cost 228,183 210,008 241,734 240,273 256,419 298,060 229,436 -0.09% YoY % 8.65% -13.12% 0.61% -6.30% -13.97% 29.91% - Horiz. % 99.45% 91.53% 105.36% 104.72% 111.76% 129.91% 100.00%
Net Worth 1,813,086 1,749,570 1,662,958 1,599,442 1,595,411 1,513,647 1,338,721 5.18% YoY % 3.63% 5.21% 3.97% 0.25% 5.40% 13.07% - Horiz. % 135.43% 130.69% 124.22% 119.48% 119.17% 113.07% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,813,086 1,749,570 1,662,958 1,599,442 1,595,411 1,513,647 1,338,721 5.18% YoY % 3.63% 5.21% 3.97% 0.25% 5.40% 13.07% - Horiz. % 135.43% 130.69% 124.22% 119.48% 119.17% 113.07% 100.00%
NOSH 577,416 577,416 577,416 577,416 586,548 582,172 422,309 5.35% YoY % 0.00% 0.00% 0.00% -1.56% 0.75% 37.85% - Horiz. % 136.73% 136.73% 136.73% 136.73% 138.89% 137.85% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.74 % 15.31 % 8.67 % 1.24 % 8.39 % 8.43 % 17.49 % -7.80% YoY % -29.85% 76.59% 599.19% -85.22% -0.47% -51.80% - Horiz. % 61.41% 87.54% 49.57% 7.09% 47.97% 48.20% 100.00%
ROE 1.38 % 1.93 % 0.99 % -0.61 % 1.38 % 1.63 % 3.69 % -15.11% YoY % -28.50% 94.95% 262.30% -144.20% -15.34% -55.83% - Horiz. % 37.40% 52.30% 26.83% -16.53% 37.40% 44.17% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 44.27 42.94 45.84 42.13 47.72 55.91 65.85 -6.40% YoY % 3.10% -6.33% 8.81% -11.71% -14.65% -15.09% - Horiz. % 67.23% 65.21% 69.61% 63.98% 72.47% 84.91% 100.00%
EPS 4.34 5.85 2.84 -1.69 3.75 4.23 11.69 -15.22% YoY % -25.81% 105.99% 268.05% -145.07% -11.35% -63.82% - Horiz. % 37.13% 50.04% 24.29% -14.46% 32.08% 36.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.1400 3.0300 2.8800 2.7700 2.7200 2.6000 3.1700 -0.16% YoY % 3.63% 5.21% 3.97% 1.84% 4.62% -17.98% - Horiz. % 99.05% 95.58% 90.85% 87.38% 85.80% 82.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 586,548 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 43.58 42.28 45.13 41.48 47.72 55.49 47.41 -1.39% YoY % 3.07% -6.32% 8.80% -13.08% -14.00% 17.04% - Horiz. % 91.92% 89.18% 95.19% 87.49% 100.65% 117.04% 100.00%
EPS 4.27 5.76 2.79 -1.66 3.75 4.20 8.42 -10.70% YoY % -25.87% 106.45% 268.07% -144.27% -10.71% -50.12% - Horiz. % 50.71% 68.41% 33.14% -19.71% 44.54% 49.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 3.0911 2.9828 2.8352 2.7269 2.7200 2.5806 2.2824 5.18% YoY % 3.63% 5.21% 3.97% 0.25% 5.40% 13.07% - Horiz. % 135.43% 130.69% 124.22% 119.48% 119.17% 113.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.2600 1.3500 1.4400 0.9200 1.2900 1.4400 3.0600 -
P/RPS 2.85 3.14 3.14 2.18 2.70 2.58 4.65 -7.83% YoY % -9.24% 0.00% 44.04% -19.26% 4.65% -44.52% - Horiz. % 61.29% 67.53% 67.53% 46.88% 58.06% 55.48% 100.00%
P/EPS 29.04 23.09 50.74 -54.46 34.38 34.04 26.18 1.74% YoY % 25.77% -54.49% 193.17% -258.41% 1.00% 30.02% - Horiz. % 110.92% 88.20% 193.81% -208.02% 131.32% 130.02% 100.00%
EY 3.44 4.33 1.97 -1.84 2.91 2.94 3.82 -1.73% YoY % -20.55% 119.80% 207.07% -163.23% -1.02% -23.04% - Horiz. % 90.05% 113.35% 51.57% -48.17% 76.18% 76.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.45 0.50 0.33 0.47 0.55 0.97 -13.72% YoY % -11.11% -10.00% 51.52% -29.79% -14.55% -43.30% - Horiz. % 41.24% 46.39% 51.55% 34.02% 48.45% 56.70% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 03/06/20 29/05/19 30/05/18 30/05/17 -
Price 1.2400 1.2900 1.3400 1.1900 1.2500 1.2900 2.4900 -
P/RPS 2.80 3.00 2.92 2.82 2.62 2.31 3.78 -4.88% YoY % -6.67% 2.74% 3.55% 7.63% 13.42% -38.89% - Horiz. % 74.07% 79.37% 77.25% 74.60% 69.31% 61.11% 100.00%
P/EPS 28.57 22.06 47.22 -70.44 33.31 30.49 21.30 5.01% YoY % 29.51% -53.28% 167.04% -311.47% 9.25% 43.15% - Horiz. % 134.13% 103.57% 221.69% -330.70% 156.38% 143.15% 100.00%
EY 3.50 4.53 2.12 -1.42 3.00 3.28 4.69 -4.76% YoY % -22.74% 113.68% 249.30% -147.33% -8.54% -30.06% - Horiz. % 74.63% 96.59% 45.20% -30.28% 63.97% 69.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.39 0.43 0.47 0.43 0.46 0.50 0.79 -11.09% YoY % -9.30% -8.51% 9.30% -6.52% -8.00% -36.71% - Horiz. % 49.37% 54.43% 59.49% 54.43% 58.23% 63.29% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MKHB_2nd Quarter Results (31.03.2022).pdf 
