[MKLAND] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.16%
YoY- 76.23%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 240,441 193,616 161,070 212,404 177,262 170,598 184,180 4.54%
PBT 22,026 22,533 24,373 24,580 25,705 42,162 34,915 -7.38%
Tax -10,297 -7,060 -4,722 -13,387 -20,768 -21,673 -16,671 -7.71%
NP 11,729 15,473 19,651 11,193 4,937 20,489 18,244 -7.09%
-
NP to SH 12,206 15,766 20,506 11,636 4,991 20,489 18,244 -6.47%
-
Tax Rate 46.75% 31.33% 19.37% 54.46% 80.79% 51.40% 47.75% -
Total Cost 228,712 178,143 141,419 201,211 172,325 150,109 165,936 5.49%
-
Net Worth 1,240,727 1,228,681 1,216,635 1,204,590 1,204,590 1,204,590 1,168,452 1.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 12,045 - - - -
Div Payout % - - - 103.52% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,240,727 1,228,681 1,216,635 1,204,590 1,204,590 1,204,590 1,168,452 1.00%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.88% 7.99% 12.20% 5.27% 2.79% 12.01% 9.91% -
ROE 0.98% 1.28% 1.69% 0.97% 0.41% 1.70% 1.56% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.96 16.07 13.37 17.63 14.72 14.16 15.29 4.54%
EPS 1.01 1.31 1.70 0.97 0.41 1.70 1.51 -6.48%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.01 1.00 1.00 1.00 0.97 1.00%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.92 16.04 13.34 17.60 14.69 14.13 15.26 4.53%
EPS 1.01 1.31 1.70 0.96 0.41 1.70 1.51 -6.48%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0279 1.018 1.008 0.998 0.998 0.998 0.9681 1.00%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.15 0.175 0.20 0.17 0.18 0.24 -
P/RPS 1.15 0.93 1.31 1.13 1.16 1.27 1.57 -5.05%
P/EPS 22.70 11.46 10.28 20.70 41.03 10.58 15.85 6.16%
EY 4.41 8.73 9.73 4.83 2.44 9.45 6.31 -5.79%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.15 0.17 0.20 0.17 0.18 0.25 -2.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 24/02/22 04/03/21 28/02/20 28/02/19 27/02/18 -
Price 0.225 0.155 0.175 0.18 0.14 0.20 0.22 -
P/RPS 1.13 0.96 1.31 1.02 0.95 1.41 1.44 -3.95%
P/EPS 22.20 11.84 10.28 18.63 33.79 11.76 14.53 7.31%
EY 4.50 8.44 9.73 5.37 2.96 8.50 6.88 -6.82%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.22 0.15 0.17 0.18 0.14 0.20 0.23 -0.73%

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