[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
04-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 33.15%
YoY- 33.48%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 186,324 186,266 220,097 228,406 240,144 199,010 225,241 -11.86%
PBT 8,928 24,370 11,809 11,506 8,828 23,474 25,453 -50.23%
Tax -2,276 -4,986 -3,049 -3,474 -2,828 -13,110 -16,196 -72.93%
NP 6,652 19,384 8,760 8,032 6,000 10,364 9,257 -19.75%
-
NP to SH 7,044 20,320 9,398 8,564 6,432 10,562 9,376 -17.34%
-
Tax Rate 25.49% 20.46% 25.82% 30.19% 32.03% 55.85% 63.63% -
Total Cost 179,672 166,882 211,337 220,374 234,144 188,646 215,984 -11.53%
-
Net Worth 1,216,635 1,216,635 1,204,590 1,204,590 1,192,544 1,192,544 1,204,590 0.66%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 12,045 16,061 -
Div Payout % - - - - - 114.05% 171.30% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,216,635 1,216,635 1,204,590 1,204,590 1,192,544 1,192,544 1,204,590 0.66%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.57% 10.41% 3.98% 3.52% 2.50% 5.21% 4.11% -
ROE 0.58% 1.67% 0.78% 0.71% 0.54% 0.89% 0.78% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.47 15.46 18.27 18.96 19.94 16.52 18.70 -11.86%
EPS 0.60 1.69 0.79 0.72 0.52 0.88 0.77 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 1.01 1.01 1.00 1.00 0.99 0.99 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.44 15.43 18.24 18.92 19.90 16.49 18.66 -11.85%
EPS 0.58 1.68 0.78 0.71 0.53 0.88 0.78 -17.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 1.008 1.008 0.998 0.998 0.988 0.988 0.998 0.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.21 0.195 0.22 0.20 0.14 0.11 0.08 -
P/RPS 1.36 1.26 1.20 1.05 0.70 0.67 0.43 115.31%
P/EPS 35.91 11.56 28.20 28.13 26.22 12.55 10.28 130.04%
EY 2.78 8.65 3.55 3.55 3.81 7.97 9.73 -56.58%
DY 0.00 0.00 0.00 0.00 0.00 9.09 16.67 -
P/NAPS 0.21 0.19 0.22 0.20 0.14 0.11 0.08 90.17%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/09/21 25/05/21 04/03/21 25/11/20 26/08/20 22/06/20 -
Price 0.19 0.21 0.205 0.18 0.14 0.15 0.115 -
P/RPS 1.23 1.36 1.12 0.95 0.70 0.91 0.62 57.81%
P/EPS 32.49 12.45 26.27 25.32 26.22 17.11 14.77 69.05%
EY 3.08 8.03 3.81 3.95 3.81 5.85 6.77 -40.81%
DY 0.00 0.00 0.00 0.00 0.00 6.67 11.59 -
P/NAPS 0.19 0.21 0.21 0.18 0.14 0.15 0.12 35.80%

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