[MKLAND] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 74.13%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 204,196 91,944 428,467 268,901 181,427 83,136 418,856 -37.92%
PBT 19,547 7,851 38,128 28,985 16,635 6,313 32,172 -28.15%
Tax -6,939 -3,784 -13,866 -11,102 -6,365 -2,435 -13,212 -34.77%
NP 12,608 4,067 24,262 17,883 10,270 3,878 18,960 -23.72%
-
NP to SH 12,608 4,067 24,262 17,883 10,270 3,878 18,960 -23.72%
-
Tax Rate 35.50% 48.20% 36.37% 38.30% 38.26% 38.57% 41.07% -
Total Cost 191,588 87,877 404,205 251,018 171,157 79,258 399,896 -38.63%
-
Net Worth 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 1,066,450 1,049,465 2.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,045 - - - - - - -
Div Payout % 95.54% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 1,066,450 1,049,465 2.18%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,211,875 1,206,282 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.17% 4.42% 5.66% 6.65% 5.66% 4.66% 4.53% -
ROE 1.16% 0.38% 2.26% 1.67% 0.97% 0.36% 1.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.95 7.63 35.57 22.32 15.06 6.86 34.72 -37.86%
EPS 1.05 0.34 2.01 1.48 0.85 0.32 1.57 -23.43%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.89 0.89 0.88 0.88 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.92 7.62 35.50 22.28 15.03 6.89 34.70 -37.91%
EPS 1.04 0.34 2.01 1.48 0.85 0.32 1.57 -23.91%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8982 0.8982 0.8882 0.8882 0.8782 0.8836 0.8695 2.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.37 0.30 0.29 0.30 0.26 0.37 -
P/RPS 2.01 4.85 0.84 1.30 1.99 3.79 1.07 51.95%
P/EPS 32.48 109.59 14.89 19.53 35.19 81.25 23.54 23.81%
EY 3.08 0.91 6.71 5.12 2.84 1.23 4.25 -19.23%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.34 0.33 0.34 0.30 0.43 -7.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 23/05/12 23/02/12 24/11/11 24/08/11 -
Price 0.295 0.34 0.38 0.26 0.31 0.31 0.29 -
P/RPS 1.74 4.45 1.07 1.16 2.06 4.52 0.84 62.13%
P/EPS 28.18 100.70 18.87 17.51 36.36 96.88 18.45 32.45%
EY 3.55 0.99 5.30 5.71 2.75 1.03 5.42 -24.48%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.43 0.29 0.35 0.35 0.33 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