[MKLAND] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 210.01%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 118,789 468,239 339,378 204,196 91,944 428,467 268,901 -41.96%
PBT 9,708 63,767 39,077 19,547 7,851 38,128 28,985 -51.73%
Tax -4,256 -23,422 -13,113 -6,939 -3,784 -13,866 -11,102 -47.19%
NP 5,452 40,345 25,964 12,608 4,067 24,262 17,883 -54.66%
-
NP to SH 5,452 40,345 25,964 12,608 4,067 24,262 17,883 -54.66%
-
Tax Rate 43.84% 36.73% 33.56% 35.50% 48.20% 36.37% 38.30% -
Total Cost 113,337 427,894 313,414 191,588 87,877 404,205 251,018 -41.11%
-
Net Worth 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 2.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 24,091 - 12,045 - - - -
Div Payout % - 59.71% - 95.54% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 2.23%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.59% 8.62% 7.65% 6.17% 4.42% 5.66% 6.65% -
ROE 0.49% 3.68% 2.37% 1.16% 0.38% 2.26% 1.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.86 38.87 28.17 16.95 7.63 35.57 22.32 -41.96%
EPS 0.45 3.35 2.16 1.05 0.34 2.01 1.48 -54.75%
DPS 0.00 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.91 0.90 0.90 0.89 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.84 38.79 28.12 16.92 7.62 35.50 22.28 -41.97%
EPS 0.45 3.34 2.15 1.04 0.34 2.01 1.48 -54.75%
DPS 0.00 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.9182 0.9082 0.9082 0.8982 0.8982 0.8882 0.8882 2.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.355 0.35 0.315 0.34 0.37 0.30 0.29 -
P/RPS 3.60 0.90 1.12 2.01 4.85 0.84 1.30 97.07%
P/EPS 78.44 10.45 14.61 32.48 109.59 14.89 19.53 152.45%
EY 1.27 9.57 6.84 3.08 0.91 6.71 5.12 -60.48%
DY 0.00 5.71 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.35 0.38 0.41 0.34 0.33 11.76%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 22/08/13 21/05/13 27/02/13 29/11/12 29/08/12 23/05/12 -
Price 0.36 0.37 0.40 0.295 0.34 0.38 0.26 -
P/RPS 3.65 0.95 1.42 1.74 4.45 1.07 1.16 114.57%
P/EPS 79.54 11.05 18.56 28.18 100.70 18.87 17.51 174.03%
EY 1.26 9.05 5.39 3.55 0.99 5.30 5.71 -63.44%
DY 0.00 5.41 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.44 0.33 0.38 0.43 0.29 21.81%

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