[MKLAND] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -86.49%
YoY- 34.05%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 488,018 399,922 259,241 118,789 468,239 339,378 204,196 79.04%
PBT 71,886 52,482 29,240 9,708 63,767 39,077 19,547 138.82%
Tax -7,067 -17,540 -9,975 -4,256 -23,422 -13,113 -6,939 1.22%
NP 64,819 34,942 19,265 5,452 40,345 25,964 12,608 198.77%
-
NP to SH 64,819 34,942 19,265 5,452 40,345 25,964 12,608 198.77%
-
Tax Rate 9.83% 33.42% 34.11% 43.84% 36.73% 33.56% 35.50% -
Total Cost 423,199 364,980 239,976 113,337 427,894 313,414 191,588 69.85%
-
Net Worth 1,144,573 1,120,553 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 3.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 24,096 12,048 12,045 - 24,091 - 12,045 58.96%
Div Payout % 37.17% 34.48% 62.53% - 59.71% - 95.54% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,144,573 1,120,553 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 3.69%
NOSH 1,204,814 1,204,896 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 -0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.28% 8.74% 7.43% 4.59% 8.62% 7.65% 6.17% -
ROE 5.66% 3.12% 1.74% 0.49% 3.68% 2.37% 1.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.51 33.19 21.52 9.86 38.87 28.17 16.95 79.04%
EPS 5.38 2.90 1.60 0.45 3.35 2.16 1.05 198.09%
DPS 2.00 1.00 1.00 0.00 2.00 0.00 1.00 58.94%
NAPS 0.95 0.93 0.92 0.92 0.91 0.91 0.90 3.68%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.95 34.38 22.28 10.21 40.25 29.17 17.55 79.05%
EPS 5.57 3.00 1.66 0.47 3.47 2.23 1.08 199.40%
DPS 2.07 1.04 1.04 0.00 2.07 0.00 1.04 58.43%
NAPS 0.9839 0.9632 0.9526 0.9526 0.9423 0.9423 0.9319 3.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.47 0.425 0.36 0.355 0.35 0.315 0.34 -
P/RPS 1.16 1.28 1.67 3.60 0.90 1.12 2.01 -30.75%
P/EPS 8.74 14.66 22.51 78.44 10.45 14.61 32.48 -58.41%
EY 11.45 6.82 4.44 1.27 9.57 6.84 3.08 140.55%
DY 4.26 2.35 2.78 0.00 5.71 0.00 2.94 28.13%
P/NAPS 0.49 0.46 0.39 0.39 0.38 0.35 0.38 18.52%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 27/11/13 22/08/13 21/05/13 27/02/13 -
Price 0.495 0.46 0.435 0.36 0.37 0.40 0.295 -
P/RPS 1.22 1.39 2.02 3.65 0.95 1.42 1.74 -21.12%
P/EPS 9.20 15.86 27.20 79.54 11.05 18.56 28.18 -52.68%
EY 10.87 6.30 3.68 1.26 9.05 5.39 3.55 111.29%
DY 4.04 2.17 2.30 0.00 5.41 0.00 3.39 12.44%
P/NAPS 0.52 0.49 0.47 0.39 0.41 0.44 0.33 35.52%

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