[MKLAND] QoQ Cumulative 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- 55.39%
YoY- 66.29%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 399,922 259,241 118,789 468,239 339,378 204,196 91,944 166.70%
PBT 52,482 29,240 9,708 63,767 39,077 19,547 7,851 255.27%
Tax -17,540 -9,975 -4,256 -23,422 -13,113 -6,939 -3,784 178.26%
NP 34,942 19,265 5,452 40,345 25,964 12,608 4,067 320.03%
-
NP to SH 34,942 19,265 5,452 40,345 25,964 12,608 4,067 320.03%
-
Tax Rate 33.42% 34.11% 43.84% 36.73% 33.56% 35.50% 48.20% -
Total Cost 364,980 239,976 113,337 427,894 313,414 191,588 87,877 158.60%
-
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 12,048 12,045 - 24,091 - 12,045 - -
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 3.12% 1.74% 0.49% 3.68% 2.37% 1.16% 0.38% -
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 33.19 21.52 9.86 38.87 28.17 16.95 7.63 166.71%
EPS 2.90 1.60 0.45 3.35 2.16 1.05 0.34 318.00%
DPS 1.00 1.00 0.00 2.00 0.00 1.00 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 34.38 22.28 10.21 40.25 29.17 17.55 7.90 166.79%
EPS 3.00 1.66 0.47 3.47 2.23 1.08 0.35 319.37%
DPS 1.04 1.04 0.00 2.07 0.00 1.04 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 1.28 1.67 3.60 0.90 1.12 2.01 4.85 -58.88%
P/EPS 14.66 22.51 78.44 10.45 14.61 32.48 109.59 -73.87%
EY 6.82 4.44 1.27 9.57 6.84 3.08 0.91 283.43%
DY 2.35 2.78 0.00 5.71 0.00 2.94 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 1.39 2.02 3.65 0.95 1.42 1.74 4.45 -53.99%
P/EPS 15.86 27.20 79.54 11.05 18.56 28.18 100.70 -70.86%
EY 6.30 3.68 1.26 9.05 5.39 3.55 0.99 243.79%
DY 2.17 2.30 0.00 5.41 0.00 3.39 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