[MKLAND] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -79.55%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 428,467 268,901 181,427 83,136 418,856 292,992 127,845 124.11%
PBT 38,128 28,985 16,635 6,313 32,172 25,924 11,631 120.83%
Tax -13,866 -11,102 -6,365 -2,435 -13,212 -10,146 -3,079 172.95%
NP 24,262 17,883 10,270 3,878 18,960 15,778 8,552 100.53%
-
NP to SH 24,262 17,883 10,270 3,878 18,960 15,778 8,552 100.53%
-
Tax Rate 36.37% 38.30% 38.26% 38.57% 41.07% 39.14% 26.47% -
Total Cost 404,205 251,018 171,157 79,258 399,896 277,214 119,293 125.76%
-
Net Worth 1,072,085 1,072,085 1,060,039 1,066,450 1,049,465 1,047,851 1,047,921 1.53%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,072,085 1,072,085 1,060,039 1,066,450 1,049,465 1,047,851 1,047,921 1.53%
NOSH 1,207,000 1,207,000 1,207,000 1,211,875 1,206,282 1,204,427 1,204,507 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.66% 6.65% 5.66% 4.66% 4.53% 5.39% 6.69% -
ROE 2.26% 1.67% 0.97% 0.36% 1.81% 1.51% 0.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.57 22.32 15.06 6.86 34.72 24.33 10.61 124.16%
EPS 2.01 1.48 0.85 0.32 1.57 1.31 0.71 100.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.88 0.88 0.87 0.87 0.87 1.52%
Adjusted Per Share Value based on latest NOSH - 1,211,875
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.83 23.11 15.60 7.15 36.00 25.19 10.99 124.10%
EPS 2.09 1.54 0.88 0.33 1.63 1.36 0.74 99.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9216 0.9216 0.9112 0.9167 0.9021 0.9007 0.9008 1.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.30 0.29 0.30 0.26 0.37 0.38 0.38 -
P/RPS 0.84 1.30 1.99 3.79 1.07 1.56 3.58 -61.99%
P/EPS 14.89 19.53 35.19 81.25 23.54 29.01 53.52 -57.41%
EY 6.71 5.12 2.84 1.23 4.25 3.45 1.87 134.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.34 0.30 0.43 0.44 0.44 -15.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 23/02/12 24/11/11 24/08/11 20/05/11 24/02/11 -
Price 0.38 0.26 0.31 0.31 0.29 0.38 0.37 -
P/RPS 1.07 1.16 2.06 4.52 0.84 1.56 3.49 -54.56%
P/EPS 18.87 17.51 36.36 96.88 18.45 29.01 52.11 -49.22%
EY 5.30 5.71 2.75 1.03 5.42 3.45 1.92 96.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.35 0.35 0.33 0.44 0.43 0.00%

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