[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 55.0%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 475,156 468,239 452,504 408,392 367,776 428,467 358,534 20.63%
PBT 38,832 63,767 52,102 39,094 31,404 38,128 38,646 0.32%
Tax -17,024 -23,422 -17,484 -13,878 -15,136 -13,866 -14,802 9.76%
NP 21,808 40,345 34,618 25,216 16,268 24,262 23,844 -5.77%
-
NP to SH 21,808 40,345 34,618 25,216 16,268 24,262 23,844 -5.77%
-
Tax Rate 43.84% 36.73% 33.56% 35.50% 48.20% 36.37% 38.30% -
Total Cost 453,348 427,894 417,885 383,176 351,508 404,205 334,690 22.39%
-
Net Worth 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 2.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 24,091 - 24,091 - - - -
Div Payout % - 59.71% - 95.54% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 2.23%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.59% 8.62% 7.65% 6.17% 4.42% 5.66% 6.65% -
ROE 1.97% 3.68% 3.16% 2.33% 1.50% 2.26% 2.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.45 38.87 37.56 33.90 30.53 35.57 29.76 20.65%
EPS 1.80 3.35 2.88 2.10 1.36 2.01 1.97 -5.83%
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.90 0.90 0.89 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.37 38.79 37.49 33.84 30.47 35.50 29.70 20.65%
EPS 1.81 3.34 2.87 2.09 1.35 2.01 1.98 -5.80%
DPS 0.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.9182 0.9082 0.9082 0.8982 0.8982 0.8882 0.8882 2.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.355 0.35 0.315 0.34 0.37 0.30 0.29 -
P/RPS 0.90 0.90 0.84 1.00 1.21 0.84 0.97 -4.86%
P/EPS 19.61 10.45 10.96 16.24 27.40 14.89 14.65 21.43%
EY 5.10 9.57 9.12 6.16 3.65 6.71 6.83 -17.67%
DY 0.00 5.71 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.35 0.38 0.41 0.34 0.33 11.76%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 22/08/13 21/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 0.36 0.37 0.40 0.295 0.34 0.38 0.26 -
P/RPS 0.91 0.95 1.06 0.87 1.11 1.07 0.87 3.03%
P/EPS 19.89 11.05 13.92 14.09 25.18 18.87 13.14 31.80%
EY 5.03 9.05 7.18 7.10 3.97 5.30 7.61 -24.10%
DY 0.00 5.41 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.44 0.33 0.38 0.43 0.29 21.81%

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