[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 109.43%
YoY- -50.13%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 247,108 308,770 298,658 258,514 323,236 246,590 299,206 -11.96%
PBT 22,448 12,204 10,089 9,582 5,352 -25,629 28,917 -15.52%
Tax -8,832 -1,192 -662 504 -536 43,642 -11,257 -14.92%
NP 13,616 11,012 9,426 10,086 4,816 18,013 17,660 -15.90%
-
NP to SH 13,616 11,012 9,426 10,086 4,816 18,013 17,660 -15.90%
-
Tax Rate 39.34% 9.77% 6.56% -5.26% 10.01% - 38.93% -
Total Cost 233,492 297,758 289,232 248,428 318,420 228,577 281,546 -11.71%
-
Net Worth 1,045,514 999,480 994,593 996,592 999,319 986,103 987,354 3.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,045,514 999,480 994,593 996,592 999,319 986,103 987,354 3.88%
NOSH 1,215,714 1,204,193 1,198,305 1,200,714 1,203,999 1,202,565 1,204,090 0.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.51% 3.57% 3.16% 3.90% 1.49% 7.30% 5.90% -
ROE 1.30% 1.10% 0.95% 1.01% 0.48% 1.83% 1.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.33 25.64 24.92 21.53 26.85 20.51 24.85 -12.51%
EPS 1.12 0.91 0.79 0.84 0.40 1.50 1.47 -16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.83 0.83 0.82 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 1,199,687
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.24 26.54 25.67 22.22 27.79 21.20 25.72 -11.96%
EPS 1.17 0.95 0.81 0.87 0.41 1.55 1.52 -15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.8592 0.855 0.8567 0.859 0.8477 0.8487 3.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.31 0.31 0.34 0.38 0.40 0.43 0.16 -
P/RPS 1.53 1.21 1.36 1.76 1.49 2.10 0.64 78.69%
P/EPS 27.68 33.90 43.22 45.24 100.00 28.71 10.91 85.91%
EY 3.61 2.95 2.31 2.21 1.00 3.48 9.17 -46.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.41 0.46 0.48 0.52 0.20 47.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 25/05/10 29/01/10 25/11/09 27/08/09 27/05/09 -
Price 0.35 0.31 0.27 0.37 0.37 0.41 0.38 -
P/RPS 1.72 1.21 1.08 1.72 1.38 2.00 1.53 8.10%
P/EPS 31.25 33.90 34.32 44.05 92.50 27.37 25.91 13.29%
EY 3.20 2.95 2.91 2.27 1.08 3.65 3.86 -11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.33 0.45 0.45 0.50 0.46 -7.37%

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