[MKLAND] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 9.91%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 523,283 451,300 472,437 307,357 251,116 193,285 136,628 25.05%
PBT 73,461 41,041 37,177 19,046 -34,933 -30,274 -10,278 -
Tax -26,458 -14,498 -16,499 -4,524 48,141 -2,203 -1,207 67.21%
NP 47,003 26,543 20,678 14,522 13,208 -32,477 -11,485 -
-
NP to SH 47,003 26,543 20,678 14,522 13,208 -32,477 -11,485 -
-
Tax Rate 36.02% 35.33% 44.38% 23.75% - - - -
Total Cost 476,280 424,757 451,759 292,835 237,908 225,762 148,113 21.46%
-
Net Worth 1,108,222 1,084,130 1,060,039 1,041,572 995,740 992,199 1,019,170 1.40%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 36,137 12,045 - - - - - -
Div Payout % 76.88% 45.38% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,108,222 1,084,130 1,060,039 1,041,572 995,740 992,199 1,019,170 1.40%
NOSH 1,207,000 1,207,000 1,207,000 1,197,209 1,199,687 1,209,999 1,199,024 0.11%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.98% 5.88% 4.38% 4.72% 5.26% -16.80% -8.41% -
ROE 4.24% 2.45% 1.95% 1.39% 1.33% -3.27% -1.13% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.44 37.47 39.22 25.67 20.93 15.97 11.39 24.97%
EPS 3.90 2.20 1.72 1.21 1.10 -2.68 -0.96 -
DPS 3.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.88 0.87 0.83 0.82 0.85 1.32%
Adjusted Per Share Value based on latest NOSH - 1,197,209
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.35 37.39 39.14 25.46 20.80 16.01 11.32 25.05%
EPS 3.89 2.20 1.71 1.20 1.09 -2.69 -0.95 -
DPS 2.99 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9182 0.8982 0.8782 0.8629 0.825 0.822 0.8444 1.40%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.36 0.34 0.30 0.38 0.38 0.16 0.61 -
P/RPS 0.83 0.91 0.76 1.48 1.82 1.00 5.35 -26.67%
P/EPS 9.23 15.43 17.48 31.33 34.52 -5.96 -63.68 -
EY 10.84 6.48 5.72 3.19 2.90 -16.78 -1.57 -
DY 8.33 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.34 0.44 0.46 0.20 0.72 -9.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 24/02/11 29/01/10 19/02/09 27/02/08 -
Price 0.435 0.295 0.31 0.37 0.37 0.16 0.60 -
P/RPS 1.00 0.79 0.79 1.44 1.77 1.00 5.27 -24.17%
P/EPS 11.15 13.39 18.06 30.50 33.61 -5.96 -62.64 -
EY 8.97 7.47 5.54 3.28 2.98 -16.78 -1.60 -
DY 6.90 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.35 0.43 0.45 0.20 0.71 -6.63%

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