[MKLAND] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 16.9%
YoY- 4.48%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 311,120 293,268 488,316 438,480 444,664 427,916 488,018 -25.86%
PBT 27,072 22,900 73,029 75,961 64,716 53,852 71,886 -47.75%
Tax -12,296 -11,680 -19,066 -27,285 -23,076 -23,444 -7,067 44.51%
NP 14,776 11,220 53,963 48,676 41,640 30,408 64,819 -62.58%
-
NP to SH 14,776 11,220 53,963 48,676 41,640 30,408 64,819 -62.58%
-
Tax Rate 45.42% 51.00% 26.11% 35.92% 35.66% 43.53% 9.83% -
Total Cost 296,344 282,048 434,353 389,804 403,024 397,508 423,199 -21.09%
-
Net Worth 1,144,360 1,168,452 1,156,462 1,144,360 1,144,360 1,156,406 1,144,573 -0.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 16,061 - - 24,096 -
Div Payout % - - - 33.00% - - 37.17% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,144,360 1,168,452 1,156,462 1,144,360 1,144,360 1,156,406 1,144,573 -0.01%
NOSH 1,207,000 1,207,000 1,204,648 1,207,000 1,207,000 1,207,000 1,204,814 0.12%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.75% 3.83% 11.05% 11.10% 9.36% 7.11% 13.28% -
ROE 1.29% 0.96% 4.67% 4.25% 3.64% 2.63% 5.66% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.83 24.35 40.54 36.40 36.91 35.52 40.51 -25.85%
EPS 1.22 0.92 4.48 4.04 3.46 2.52 5.38 -62.71%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 2.00 -
NAPS 0.95 0.97 0.96 0.95 0.95 0.96 0.95 0.00%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.74 25.21 41.98 37.69 38.22 36.78 41.95 -25.87%
EPS 1.27 0.96 4.64 4.18 3.58 2.61 5.57 -62.57%
DPS 0.00 0.00 0.00 1.38 0.00 0.00 2.07 -
NAPS 0.9837 1.0044 0.9941 0.9837 0.9837 0.994 0.9839 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.37 0.355 0.38 0.425 0.40 0.475 0.47 -
P/RPS 1.43 1.46 0.94 1.17 1.08 1.34 1.16 14.92%
P/EPS 30.16 38.11 8.48 10.52 11.57 18.82 8.74 127.84%
EY 3.32 2.62 11.79 9.51 8.64 5.31 11.45 -56.09%
DY 0.00 0.00 0.00 3.14 0.00 0.00 4.26 -
P/NAPS 0.39 0.37 0.40 0.45 0.42 0.49 0.49 -14.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 28/08/15 25/05/15 16/02/15 26/11/14 28/08/14 -
Price 0.37 0.425 0.32 0.42 0.445 0.445 0.495 -
P/RPS 1.43 1.75 0.79 1.15 1.21 1.25 1.22 11.13%
P/EPS 30.16 45.63 7.14 10.39 12.87 17.63 9.20 120.20%
EY 3.32 2.19 14.00 9.62 7.77 5.67 10.87 -54.54%
DY 0.00 0.00 0.00 3.17 0.00 0.00 4.04 -
P/NAPS 0.39 0.44 0.33 0.44 0.47 0.46 0.52 -17.40%

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