[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 36.94%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 293,268 488,316 438,480 444,664 427,916 488,018 533,229 -32.84%
PBT 22,900 73,029 75,961 64,716 53,852 71,886 69,976 -52.47%
Tax -11,680 -19,066 -27,285 -23,076 -23,444 -7,067 -23,386 -37.02%
NP 11,220 53,963 48,676 41,640 30,408 64,819 46,589 -61.25%
-
NP to SH 11,220 53,963 48,676 41,640 30,408 64,819 46,589 -61.25%
-
Tax Rate 51.00% 26.11% 35.92% 35.66% 43.53% 9.83% 33.42% -
Total Cost 282,048 434,353 389,804 403,024 397,508 423,199 486,640 -30.46%
-
Net Worth 1,168,452 1,156,462 1,144,360 1,144,360 1,156,406 1,144,573 1,120,553 2.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 16,061 - - 24,096 16,065 -
Div Payout % - - 33.00% - - 37.17% 34.48% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,168,452 1,156,462 1,144,360 1,144,360 1,156,406 1,144,573 1,120,553 2.82%
NOSH 1,207,000 1,204,648 1,207,000 1,207,000 1,207,000 1,204,814 1,204,896 0.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.83% 11.05% 11.10% 9.36% 7.11% 13.28% 8.74% -
ROE 0.96% 4.67% 4.25% 3.64% 2.63% 5.66% 4.16% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.35 40.54 36.40 36.91 35.52 40.51 44.26 -32.83%
EPS 0.92 4.48 4.04 3.46 2.52 5.38 3.87 -61.59%
DPS 0.00 0.00 1.33 0.00 0.00 2.00 1.33 -
NAPS 0.97 0.96 0.95 0.95 0.96 0.95 0.93 2.84%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.30 40.46 36.33 36.84 35.45 40.43 44.18 -32.84%
EPS 0.93 4.47 4.03 3.45 2.52 5.37 3.86 -61.24%
DPS 0.00 0.00 1.33 0.00 0.00 2.00 1.33 -
NAPS 0.9681 0.9581 0.9481 0.9481 0.9581 0.9483 0.9284 2.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.355 0.38 0.425 0.40 0.475 0.47 0.425 -
P/RPS 1.46 0.94 1.17 1.08 1.34 1.16 0.96 32.21%
P/EPS 38.11 8.48 10.52 11.57 18.82 8.74 10.99 128.92%
EY 2.62 11.79 9.51 8.64 5.31 11.45 9.10 -56.36%
DY 0.00 0.00 3.14 0.00 0.00 4.26 3.14 -
P/NAPS 0.37 0.40 0.45 0.42 0.49 0.49 0.46 -13.49%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 28/08/15 25/05/15 16/02/15 26/11/14 28/08/14 26/05/14 -
Price 0.425 0.32 0.42 0.445 0.445 0.495 0.46 -
P/RPS 1.75 0.79 1.15 1.21 1.25 1.22 1.04 41.42%
P/EPS 45.63 7.14 10.39 12.87 17.63 9.20 11.90 144.78%
EY 2.19 14.00 9.62 7.77 5.67 10.87 8.41 -59.18%
DY 0.00 0.00 3.17 0.00 0.00 4.04 2.90 -
P/NAPS 0.44 0.33 0.44 0.47 0.46 0.52 0.49 -6.91%

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