[MKLAND] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 318.85%
YoY- -50.13%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 61,777 308,770 223,994 129,257 80,809 246,590 224,405 -57.64%
PBT 5,612 12,204 7,567 4,791 1,338 -25,629 21,688 -59.35%
Tax -2,208 -1,192 -497 252 -134 43,642 -8,443 -59.07%
NP 3,404 11,012 7,070 5,043 1,204 18,013 13,245 -59.54%
-
NP to SH 3,404 11,012 7,070 5,043 1,204 18,013 13,245 -59.54%
-
Tax Rate 39.34% 9.77% 6.57% -5.26% 10.01% - 38.93% -
Total Cost 58,373 297,758 216,924 124,214 79,605 228,577 211,160 -57.53%
-
Net Worth 1,045,514 999,480 994,593 996,592 999,319 986,103 987,354 3.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,045,514 999,480 994,593 996,592 999,319 986,103 987,354 3.88%
NOSH 1,215,714 1,204,193 1,198,305 1,200,714 1,203,999 1,202,565 1,204,090 0.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.51% 3.57% 3.16% 3.90% 1.49% 7.30% 5.90% -
ROE 0.33% 1.10% 0.71% 0.51% 0.12% 1.83% 1.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.08 25.64 18.69 10.77 6.71 20.51 18.64 -57.93%
EPS 0.28 0.91 0.59 0.42 0.10 1.50 1.10 -59.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.83 0.83 0.82 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 1,199,687
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.31 26.54 19.25 11.11 6.95 21.20 19.29 -57.65%
EPS 0.29 0.95 0.61 0.43 0.10 1.55 1.14 -59.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.8592 0.855 0.8567 0.859 0.8477 0.8487 3.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.31 0.31 0.34 0.38 0.40 0.43 0.16 -
P/RPS 6.10 1.21 1.82 3.53 5.96 2.10 0.86 268.72%
P/EPS 110.71 33.90 57.63 90.48 400.00 28.71 14.55 286.37%
EY 0.90 2.95 1.74 1.11 0.25 3.48 6.88 -74.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.41 0.46 0.48 0.52 0.20 47.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 25/05/10 29/01/10 25/11/09 27/08/09 27/05/09 -
Price 0.35 0.31 0.27 0.37 0.37 0.41 0.38 -
P/RPS 6.89 1.21 1.44 3.44 5.51 2.00 2.04 124.94%
P/EPS 125.00 33.90 45.76 88.10 370.00 27.37 34.55 135.48%
EY 0.80 2.95 2.19 1.14 0.27 3.65 2.89 -57.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.33 0.45 0.45 0.50 0.46 -7.37%

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