[MKLAND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -93.32%
YoY- -75.48%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 308,770 223,994 129,257 80,809 246,590 224,405 124,624 83.40%
PBT 12,204 7,567 4,791 1,338 -25,629 21,688 18,224 -23.51%
Tax -1,192 -497 252 -134 43,642 -8,443 -8,111 -72.24%
NP 11,012 7,070 5,043 1,204 18,013 13,245 10,113 5.85%
-
NP to SH 11,012 7,070 5,043 1,204 18,013 13,245 10,113 5.85%
-
Tax Rate 9.77% 6.57% -5.26% 10.01% - 38.93% 44.51% -
Total Cost 297,758 216,924 124,214 79,605 228,577 211,160 114,511 89.42%
-
Net Worth 999,480 994,593 996,592 999,319 986,103 987,354 987,221 0.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 999,480 994,593 996,592 999,319 986,103 987,354 987,221 0.82%
NOSH 1,204,193 1,198,305 1,200,714 1,203,999 1,202,565 1,204,090 1,203,928 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.57% 3.16% 3.90% 1.49% 7.30% 5.90% 8.11% -
ROE 1.10% 0.71% 0.51% 0.12% 1.83% 1.34% 1.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.64 18.69 10.77 6.71 20.51 18.64 10.35 83.38%
EPS 0.91 0.59 0.42 0.10 1.50 1.10 0.84 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.83 0.83 0.82 0.82 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 1,203,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.54 19.25 11.11 6.95 21.20 19.29 10.71 83.42%
EPS 0.95 0.61 0.43 0.10 1.55 1.14 0.87 6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.855 0.8567 0.859 0.8477 0.8487 0.8486 0.83%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.34 0.38 0.40 0.43 0.16 0.16 -
P/RPS 1.21 1.82 3.53 5.96 2.10 0.86 1.55 -15.25%
P/EPS 33.90 57.63 90.48 400.00 28.71 14.55 19.05 47.00%
EY 2.95 1.74 1.11 0.25 3.48 6.88 5.25 -31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.46 0.48 0.52 0.20 0.20 50.87%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 29/01/10 25/11/09 27/08/09 27/05/09 19/02/09 -
Price 0.31 0.27 0.37 0.37 0.41 0.38 0.16 -
P/RPS 1.21 1.44 3.44 5.51 2.00 2.04 1.55 -15.25%
P/EPS 33.90 45.76 88.10 370.00 27.37 34.55 19.05 47.00%
EY 2.95 2.19 1.14 0.27 3.65 2.89 5.25 -31.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.45 0.45 0.50 0.46 0.20 50.87%

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