Highlights

[MKLAND] YoY Quarter Result on 2018-03-31 [#3]

Stock [MKLAND]: MK LAND HOLDINGS BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     6.87%    YoY -     15.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 35,147 23,809 74,325 106,528 140,681 135,181 87,474 -14.09%
  YoY % 47.62% -67.97% -30.23% -24.28% 4.07% 54.54% -
  Horiz. % 40.18% 27.22% 84.97% 121.78% 160.83% 154.54% 100.00%
PBT 4,826 7,180 8,852 24,613 23,243 19,531 12,350 -14.49%
  YoY % -32.79% -18.89% -64.04% 5.89% 19.01% 58.15% -
  Horiz. % 39.08% 58.14% 71.68% 199.30% 188.20% 158.15% 100.00%
Tax -188 -3,167 -4,086 -8,926 -7,566 -6,174 -4,737 -41.58%
  YoY % 94.06% 22.49% 54.22% -17.98% -22.55% -30.34% -
  Horiz. % 3.97% 66.86% 86.26% 188.43% 159.72% 130.34% 100.00%
NP 4,638 4,013 4,766 15,687 15,677 13,357 7,613 -7.92%
  YoY % 15.57% -15.80% -69.62% 0.06% 17.37% 75.45% -
  Horiz. % 60.92% 52.71% 62.60% 206.06% 205.92% 175.45% 100.00%
NP to SH 4,638 4,013 4,766 15,687 15,677 13,357 7,613 -7.92%
  YoY % 15.57% -15.80% -69.62% 0.06% 17.37% 75.45% -
  Horiz. % 60.92% 52.71% 62.60% 206.06% 205.92% 175.45% 100.00%
Tax Rate 3.90 % 44.11 % 46.16 % 36.27 % 32.55 % 31.61 % 38.36 % -31.67%
  YoY % -91.16% -4.44% 27.27% 11.43% 2.97% -17.60% -
  Horiz. % 10.17% 114.99% 120.33% 94.55% 84.85% 82.40% 100.00%
Total Cost 30,509 19,796 69,559 90,841 125,004 121,824 79,861 -14.81%
  YoY % 54.12% -71.54% -23.43% -27.33% 2.61% 52.55% -
  Horiz. % 38.20% 24.79% 87.10% 113.75% 156.53% 152.55% 100.00%
Net Worth 1,180,498 1,168,452 1,144,360 1,144,360 1,120,268 1,096,176 1,072,085 1.62%
  YoY % 1.03% 2.11% 0.00% 2.15% 2.20% 2.25% -
  Horiz. % 110.11% 108.99% 106.74% 106.74% 104.49% 102.25% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 12,045 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 76.79 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,180,498 1,168,452 1,144,360 1,144,360 1,120,268 1,096,176 1,072,085 1.62%
  YoY % 1.03% 2.11% 0.00% 2.15% 2.20% 2.25% -
  Horiz. % 110.11% 108.99% 106.74% 106.74% 104.49% 102.25% 100.00%
NOSH 1,204,590 1,204,590 1,204,590 1,204,590 1,204,590 1,204,590 1,204,590 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.20 % 16.85 % 6.41 % 14.73 % 11.14 % 9.88 % 8.70 % 7.19%
  YoY % -21.66% 162.87% -56.48% 32.23% 12.75% 13.56% -
  Horiz. % 151.72% 193.68% 73.68% 169.31% 128.05% 113.56% 100.00%
ROE 0.39 % 0.34 % 0.42 % 1.37 % 1.40 % 1.22 % 0.71 % -9.50%
  YoY % 14.71% -19.05% -69.34% -2.14% 14.75% 71.83% -
  Horiz. % 54.93% 47.89% 59.15% 192.96% 197.18% 171.83% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.92 1.98 6.17 8.84 11.68 11.22 7.26 -14.08%
  YoY % 47.47% -67.91% -30.20% -24.32% 4.10% 54.55% -
  Horiz. % 40.22% 27.27% 84.99% 121.76% 160.88% 154.55% 100.00%
EPS 0.39 0.33 0.40 1.30 1.30 1.11 0.63 -7.68%
  YoY % 18.18% -17.50% -69.23% 0.00% 17.12% 76.19% -
  Horiz. % 61.90% 52.38% 63.49% 206.35% 206.35% 176.19% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9800 0.9700 0.9500 0.9500 0.9300 0.9100 0.8900 1.62%
  YoY % 1.03% 2.11% 0.00% 2.15% 2.20% 2.25% -
  Horiz. % 110.11% 108.99% 106.74% 106.74% 104.49% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,204,590
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.92 1.98 6.17 8.84 11.68 11.22 7.26 -14.08%
  YoY % 47.47% -67.91% -30.20% -24.32% 4.10% 54.55% -
  Horiz. % 40.22% 27.27% 84.99% 121.76% 160.88% 154.55% 100.00%
EPS 0.39 0.33 0.40 1.30 1.30 1.11 0.63 -7.68%
  YoY % 18.18% -17.50% -69.23% 0.00% 17.12% 76.19% -
  Horiz. % 61.90% 52.38% 63.49% 206.35% 206.35% 176.19% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9800 0.9700 0.9500 0.9500 0.9300 0.9100 0.8900 1.62%
  YoY % 1.03% 2.11% 0.00% 2.15% 2.20% 2.25% -
  Horiz. % 110.11% 108.99% 106.74% 106.74% 104.49% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1800 0.3450 0.3750 0.4250 0.4250 0.3150 0.2900 -
P/RPS 6.17 17.45 6.08 4.81 3.64 2.81 3.99 7.53%
  YoY % -64.64% 187.01% 26.40% 32.14% 29.54% -29.57% -
  Horiz. % 154.64% 437.34% 152.38% 120.55% 91.23% 70.43% 100.00%
P/EPS 46.75 103.56 94.78 32.64 32.66 28.41 45.89 0.31%
  YoY % -54.86% 9.26% 190.38% -0.06% 14.96% -38.09% -
  Horiz. % 101.87% 225.67% 206.54% 71.13% 71.17% 61.91% 100.00%
EY 2.14 0.97 1.06 3.06 3.06 3.52 2.18 -0.31%
  YoY % 120.62% -8.49% -65.36% 0.00% -13.07% 61.47% -
  Horiz. % 98.17% 44.50% 48.62% 140.37% 140.37% 161.47% 100.00%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.18 0.36 0.39 0.45 0.46 0.35 0.33 -9.60%
  YoY % -50.00% -7.69% -13.33% -2.17% 31.43% 6.06% -
  Horiz. % 54.55% 109.09% 118.18% 136.36% 139.39% 106.06% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 30/05/17 23/05/16 25/05/15 26/05/14 21/05/13 23/05/12 -
Price 0.2450 0.2850 0.3300 0.4200 0.4600 0.4000 0.2600 -
P/RPS 8.40 14.42 5.35 4.75 3.94 3.56 3.58 15.27%
  YoY % -41.75% 169.53% 12.63% 20.56% 10.67% -0.56% -
  Horiz. % 234.64% 402.79% 149.44% 132.68% 110.06% 99.44% 100.00%
P/EPS 63.63 85.55 83.41 32.25 35.35 36.07 41.14 7.54%
  YoY % -25.62% 2.57% 158.64% -8.77% -2.00% -12.32% -
  Horiz. % 154.67% 207.95% 202.75% 78.39% 85.93% 87.68% 100.00%
EY 1.57 1.17 1.20 3.10 2.83 2.77 2.43 -7.02%
  YoY % 34.19% -2.50% -61.29% 9.54% 2.17% 13.99% -
  Horiz. % 64.61% 48.15% 49.38% 127.57% 116.46% 113.99% 100.00%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.25 0.29 0.35 0.44 0.49 0.44 0.29 -2.44%
  YoY % -13.79% -17.14% -20.45% -10.20% 11.36% 51.72% -
  Horiz. % 86.21% 100.00% 120.69% 151.72% 168.97% 151.72% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

157  353  487  1227 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 PRESBHD 0.47+0.03 
 IRIS 0.155-0.01 
 HSI-H4V 0.34+0.06 
 HSI-C3V 0.205-0.055 
 BORNOIL 0.050.00 
 MYEG 1.36-0.02 
 DSONIC 0.435-0.02 
 HIBISCS 1.24-0.03 
 HSI-H4O 0.635+0.09 
Partners & Brokers