[MKLAND] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 16.54%
YoY- 66.29%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 533,229 518,482 475,156 468,239 452,504 408,392 367,776 28.13%
PBT 69,976 58,480 38,832 63,767 52,102 39,094 31,404 70.68%
Tax -23,386 -19,950 -17,024 -23,422 -17,484 -13,878 -15,136 33.68%
NP 46,589 38,530 21,808 40,345 34,618 25,216 16,268 101.79%
-
NP to SH 46,589 38,530 21,808 40,345 34,618 25,216 16,268 101.79%
-
Tax Rate 33.42% 34.11% 43.84% 36.73% 33.56% 35.50% 48.20% -
Total Cost 486,640 479,952 453,348 427,894 417,885 383,176 351,508 24.24%
-
Net Worth 1,120,553 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 2.22%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,065 24,091 - 24,091 - 24,091 - -
Div Payout % 34.48% 62.53% - 59.71% - 95.54% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,120,553 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 2.22%
NOSH 1,204,896 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 -0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.74% 7.43% 4.59% 8.62% 7.65% 6.17% 4.42% -
ROE 4.16% 3.48% 1.97% 3.68% 3.16% 2.33% 1.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.26 43.04 39.45 38.87 37.56 33.90 30.53 28.12%
EPS 3.87 3.20 1.80 3.35 2.88 2.10 1.36 100.93%
DPS 1.33 2.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 0.93 0.92 0.92 0.91 0.91 0.90 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.84 44.57 40.84 40.25 38.90 35.11 31.61 28.14%
EPS 4.00 3.31 1.87 3.47 2.98 2.17 1.40 101.48%
DPS 1.38 2.07 0.00 2.07 0.00 2.07 0.00 -
NAPS 0.9632 0.9526 0.9526 0.9423 0.9423 0.9319 0.9319 2.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.425 0.36 0.355 0.35 0.315 0.34 0.37 -
P/RPS 0.96 0.84 0.90 0.90 0.84 1.00 1.21 -14.31%
P/EPS 10.99 11.25 19.61 10.45 10.96 16.24 27.40 -45.64%
EY 9.10 8.88 5.10 9.57 9.12 6.16 3.65 83.96%
DY 3.14 5.56 0.00 5.71 0.00 5.88 0.00 -
P/NAPS 0.46 0.39 0.39 0.38 0.35 0.38 0.41 7.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 27/11/13 22/08/13 21/05/13 27/02/13 29/11/12 -
Price 0.46 0.435 0.36 0.37 0.40 0.295 0.34 -
P/RPS 1.04 1.01 0.91 0.95 1.06 0.87 1.11 -4.25%
P/EPS 11.90 13.60 19.89 11.05 13.92 14.09 25.18 -39.35%
EY 8.41 7.35 5.03 9.05 7.18 7.10 3.97 65.01%
DY 2.90 4.60 0.00 5.41 0.00 6.78 0.00 -
P/NAPS 0.49 0.47 0.39 0.41 0.44 0.33 0.38 18.48%

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