[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 32.41%
YoY- 20.09%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 367,776 428,467 358,534 362,854 332,544 418,856 390,656 -3.93%
PBT 31,404 38,128 38,646 33,270 25,252 32,172 34,565 -6.17%
Tax -15,136 -13,866 -14,802 -12,730 -9,740 -13,212 -13,528 7.75%
NP 16,268 24,262 23,844 20,540 15,512 18,960 21,037 -15.71%
-
NP to SH 16,268 24,262 23,844 20,540 15,512 18,960 21,037 -15.71%
-
Tax Rate 48.20% 36.37% 38.30% 38.26% 38.57% 41.07% 39.14% -
Total Cost 351,508 404,205 334,690 342,314 317,032 399,896 369,618 -3.28%
-
Net Worth 1,084,130 1,072,085 1,072,085 1,060,039 1,066,450 1,049,465 1,047,851 2.28%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,084,130 1,072,085 1,072,085 1,060,039 1,066,450 1,049,465 1,047,851 2.28%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,211,875 1,206,282 1,204,427 0.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.42% 5.66% 6.65% 5.66% 4.66% 4.53% 5.39% -
ROE 1.50% 2.26% 2.22% 1.94% 1.45% 1.81% 2.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.53 35.57 29.76 30.12 27.44 34.72 32.43 -3.93%
EPS 1.36 2.01 1.97 1.70 1.28 1.57 1.75 -15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.88 0.88 0.87 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.47 35.50 29.70 30.06 27.55 34.70 32.37 -3.94%
EPS 1.35 2.01 1.98 1.70 1.29 1.57 1.74 -15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8982 0.8882 0.8882 0.8782 0.8836 0.8695 0.8681 2.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.37 0.30 0.29 0.30 0.26 0.37 0.38 -
P/RPS 1.21 0.84 0.97 1.00 0.95 1.07 1.17 2.26%
P/EPS 27.40 14.89 14.65 17.59 20.31 23.54 21.76 16.55%
EY 3.65 6.71 6.83 5.68 4.92 4.25 4.60 -14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.33 0.34 0.30 0.43 0.44 -4.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 23/05/12 23/02/12 24/11/11 24/08/11 20/05/11 -
Price 0.34 0.38 0.26 0.31 0.31 0.29 0.38 -
P/RPS 1.11 1.07 0.87 1.03 1.13 0.84 1.17 -3.43%
P/EPS 25.18 18.87 13.14 18.18 24.22 18.45 21.76 10.19%
EY 3.97 5.30 7.61 5.50 4.13 5.42 4.60 -9.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.29 0.35 0.35 0.33 0.44 -9.28%

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