[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 25.62%
YoY- 69.58%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 332,544 418,856 390,656 255,690 247,108 308,770 298,658 7.42%
PBT 25,252 32,172 34,565 23,262 22,448 12,204 10,089 84.24%
Tax -9,740 -13,212 -13,528 -6,158 -8,832 -1,192 -662 499.45%
NP 15,512 18,960 21,037 17,104 13,616 11,012 9,426 39.34%
-
NP to SH 15,512 18,960 21,037 17,104 13,616 11,012 9,426 39.34%
-
Tax Rate 38.57% 41.07% 39.14% 26.47% 39.34% 9.77% 6.56% -
Total Cost 317,032 399,896 369,618 238,586 233,492 297,758 289,232 6.30%
-
Net Worth 1,066,450 1,049,465 1,047,851 1,047,921 1,045,514 999,480 994,593 4.75%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,066,450 1,049,465 1,047,851 1,047,921 1,045,514 999,480 994,593 4.75%
NOSH 1,211,875 1,206,282 1,204,427 1,204,507 1,215,714 1,204,193 1,198,305 0.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.66% 4.53% 5.39% 6.69% 5.51% 3.57% 3.16% -
ROE 1.45% 1.81% 2.01% 1.63% 1.30% 1.10% 0.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.44 34.72 32.43 21.23 20.33 25.64 24.92 6.62%
EPS 1.28 1.57 1.75 1.42 1.12 0.91 0.79 37.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.87 0.86 0.83 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 1,197,209
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.59 36.00 33.58 21.98 21.24 26.54 25.67 7.43%
EPS 1.33 1.63 1.81 1.47 1.17 0.95 0.81 39.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9167 0.9021 0.9007 0.9008 0.8987 0.8592 0.855 4.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.26 0.37 0.38 0.38 0.31 0.31 0.34 -
P/RPS 0.95 1.07 1.17 1.79 1.53 1.21 1.36 -21.25%
P/EPS 20.31 23.54 21.76 26.76 27.68 33.90 43.22 -39.52%
EY 4.92 4.25 4.60 3.74 3.61 2.95 2.31 65.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.44 0.44 0.36 0.37 0.41 -18.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 20/05/11 24/02/11 25/11/10 25/08/10 25/05/10 -
Price 0.31 0.29 0.38 0.37 0.35 0.31 0.27 -
P/RPS 1.13 0.84 1.17 1.74 1.72 1.21 1.08 3.06%
P/EPS 24.22 18.45 21.76 26.06 31.25 33.90 34.32 -20.71%
EY 4.13 5.42 4.60 3.84 3.20 2.95 2.91 26.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.44 0.43 0.41 0.37 0.33 3.99%

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