[MKLAND] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 1.75%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 452,504 408,392 367,776 428,467 358,534 362,854 332,544 22.77%
PBT 52,102 39,094 31,404 38,128 38,646 33,270 25,252 61.99%
Tax -17,484 -13,878 -15,136 -13,866 -14,802 -12,730 -9,740 47.64%
NP 34,618 25,216 16,268 24,262 23,844 20,540 15,512 70.69%
-
NP to SH 34,618 25,216 16,268 24,262 23,844 20,540 15,512 70.69%
-
Tax Rate 33.56% 35.50% 48.20% 36.37% 38.30% 38.26% 38.57% -
Total Cost 417,885 383,176 351,508 404,205 334,690 342,314 317,032 20.19%
-
Net Worth 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 1,066,450 1.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 24,091 - - - - - -
Div Payout % - 95.54% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 1,066,450 1.84%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,211,875 -0.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.65% 6.17% 4.42% 5.66% 6.65% 5.66% 4.66% -
ROE 3.16% 2.33% 1.50% 2.26% 2.22% 1.94% 1.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 37.56 33.90 30.53 35.57 29.76 30.12 27.44 23.25%
EPS 2.88 2.10 1.36 2.01 1.97 1.70 1.28 71.62%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.89 0.89 0.88 0.88 2.25%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.90 35.11 31.61 36.83 30.82 31.19 28.59 22.76%
EPS 2.98 2.17 1.40 2.09 2.05 1.77 1.33 71.14%
DPS 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9423 0.9319 0.9319 0.9216 0.9216 0.9112 0.9167 1.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.315 0.34 0.37 0.30 0.29 0.30 0.26 -
P/RPS 0.84 1.00 1.21 0.84 0.97 1.00 0.95 -7.86%
P/EPS 10.96 16.24 27.40 14.89 14.65 17.59 20.31 -33.69%
EY 9.12 6.16 3.65 6.71 6.83 5.68 4.92 50.84%
DY 0.00 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.41 0.34 0.33 0.34 0.30 10.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 29/11/12 29/08/12 23/05/12 23/02/12 24/11/11 -
Price 0.40 0.295 0.34 0.38 0.26 0.31 0.31 -
P/RPS 1.06 0.87 1.11 1.07 0.87 1.03 1.13 -4.16%
P/EPS 13.92 14.09 25.18 18.87 13.14 18.18 24.22 -30.85%
EY 7.18 7.10 3.97 5.30 7.61 5.50 4.13 44.53%
DY 0.00 6.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.38 0.43 0.29 0.35 0.35 16.46%

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