[MKLAND] QoQ Cumulative 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- -83.24%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 468,239 339,378 204,196 91,944 428,467 268,901 181,427 88.26%
PBT 63,767 39,077 19,547 7,851 38,128 28,985 16,635 145.13%
Tax -23,422 -13,113 -6,939 -3,784 -13,866 -11,102 -6,365 138.54%
NP 40,345 25,964 12,608 4,067 24,262 17,883 10,270 149.17%
-
NP to SH 40,345 25,964 12,608 4,067 24,262 17,883 10,270 149.17%
-
Tax Rate 36.73% 33.56% 35.50% 48.20% 36.37% 38.30% 38.26% -
Total Cost 427,894 313,414 191,588 87,877 404,205 251,018 171,157 84.30%
-
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 - 12,045 - - - - -
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% 2.37% 1.16% 0.38% 2.26% 1.67% 0.97% -
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 28.17 16.95 7.63 35.57 22.32 15.06 88.26%
EPS 3.35 2.16 1.05 0.34 2.01 1.48 0.85 149.71%
DPS 2.00 0.00 1.00 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 28.12 16.92 7.62 35.50 22.28 15.03 88.26%
EPS 3.34 2.15 1.04 0.34 2.01 1.48 0.85 149.21%
DPS 2.00 0.00 1.00 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 1.12 2.01 4.85 0.84 1.30 1.99 -41.10%
P/EPS 10.45 14.61 32.48 109.59 14.89 19.53 35.19 -55.52%
EY 9.57 6.84 3.08 0.91 6.71 5.12 2.84 124.93%
DY 5.71 0.00 2.94 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 1.42 1.74 4.45 1.07 1.16 2.06 -40.33%
P/EPS 11.05 18.56 28.18 100.70 18.87 17.51 36.36 -54.83%
EY 9.05 5.39 3.55 0.99 5.30 5.71 2.75 121.40%
DY 5.41 0.00 3.39 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