[MKLAND] QoQ Cumulative 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- 35.67%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 339,378 204,196 91,944 428,467 268,901 181,427 83,136 155.20%
PBT 39,077 19,547 7,851 38,128 28,985 16,635 6,313 236.75%
Tax -13,113 -6,939 -3,784 -13,866 -11,102 -6,365 -2,435 206.91%
NP 25,964 12,608 4,067 24,262 17,883 10,270 3,878 254.81%
-
NP to SH 25,964 12,608 4,067 24,262 17,883 10,270 3,878 254.81%
-
Tax Rate 33.56% 35.50% 48.20% 36.37% 38.30% 38.26% 38.57% -
Total Cost 313,414 191,588 87,877 404,205 251,018 171,157 79,258 149.85%
-
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 - 12,045 - - - - - -
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 2.37% 1.16% 0.38% 2.26% 1.67% 0.97% 0.36% -
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 28.17 16.95 7.63 35.57 22.32 15.06 6.86 156.21%
EPS 2.16 1.05 0.34 2.01 1.48 0.85 0.32 256.75%
DPS 0.00 1.00 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 29.17 17.55 7.90 36.83 23.11 15.60 7.15 155.10%
EPS 2.23 1.08 0.35 2.09 1.54 0.88 0.33 257.01%
DPS 0.00 1.04 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 1.12 2.01 4.85 0.84 1.30 1.99 3.79 -55.60%
P/EPS 14.61 32.48 109.59 14.89 19.53 35.19 81.25 -68.10%
EY 6.84 3.08 0.91 6.71 5.12 2.84 1.23 213.55%
DY 0.00 2.94 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 1.42 1.74 4.45 1.07 1.16 2.06 4.52 -53.75%
P/EPS 18.56 28.18 100.70 18.87 17.51 36.36 96.88 -66.73%
EY 5.39 3.55 0.99 5.30 5.71 2.75 1.03 201.11%
DY 0.00 3.39 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