[MKLAND] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -32.95%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 468,239 452,504 408,392 367,776 428,467 358,534 362,854 18.54%
PBT 63,767 52,102 39,094 31,404 38,128 38,646 33,270 54.35%
Tax -23,422 -17,484 -13,878 -15,136 -13,866 -14,802 -12,730 50.20%
NP 40,345 34,618 25,216 16,268 24,262 23,844 20,540 56.90%
-
NP to SH 40,345 34,618 25,216 16,268 24,262 23,844 20,540 56.90%
-
Tax Rate 36.73% 33.56% 35.50% 48.20% 36.37% 38.30% 38.26% -
Total Cost 427,894 417,885 383,176 351,508 404,205 334,690 342,314 16.05%
-
Net Worth 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 2.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 24,091 - 24,091 - - - - -
Div Payout % 59.71% - 95.54% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 2.26%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.62% 7.65% 6.17% 4.42% 5.66% 6.65% 5.66% -
ROE 3.68% 3.16% 2.33% 1.50% 2.26% 2.22% 1.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.87 37.56 33.90 30.53 35.57 29.76 30.12 18.55%
EPS 3.35 2.88 2.10 1.36 2.01 1.97 1.70 57.24%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.90 0.89 0.89 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.79 37.49 33.84 30.47 35.50 29.70 30.06 18.54%
EPS 3.34 2.87 2.09 1.35 2.01 1.98 1.70 56.93%
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.9082 0.9082 0.8982 0.8982 0.8882 0.8882 0.8782 2.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.35 0.315 0.34 0.37 0.30 0.29 0.30 -
P/RPS 0.90 0.84 1.00 1.21 0.84 0.97 1.00 -6.78%
P/EPS 10.45 10.96 16.24 27.40 14.89 14.65 17.59 -29.35%
EY 9.57 9.12 6.16 3.65 6.71 6.83 5.68 41.63%
DY 5.71 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.38 0.41 0.34 0.33 0.34 7.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 21/05/13 27/02/13 29/11/12 29/08/12 23/05/12 23/02/12 -
Price 0.37 0.40 0.295 0.34 0.38 0.26 0.31 -
P/RPS 0.95 1.06 0.87 1.11 1.07 0.87 1.03 -5.25%
P/EPS 11.05 13.92 14.09 25.18 18.87 13.14 18.18 -28.26%
EY 9.05 7.18 7.10 3.97 5.30 7.61 5.50 39.41%
DY 5.41 0.00 6.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.33 0.38 0.43 0.29 0.35 11.13%

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