[MKLAND] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 7.67%
YoY- 125.44%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 140,681 140,452 118,789 128,861 135,181 112,253 91,944 32.81%
PBT 23,243 19,532 9,708 24,690 19,531 11,696 7,851 106.31%
Tax -7,566 -5,719 -4,256 -10,309 -6,174 -3,155 -3,784 58.77%
NP 15,677 13,813 5,452 14,381 13,357 8,541 4,067 146.04%
-
NP to SH 15,677 13,813 5,452 14,381 13,357 8,541 4,067 146.04%
-
Tax Rate 32.55% 29.28% 43.84% 41.75% 31.61% 26.98% 48.20% -
Total Cost 125,004 126,639 113,337 114,480 121,824 103,712 87,877 26.51%
-
Net Worth 1,120,268 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 2.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 12,045 - 12,045 - 12,045 - -
Div Payout % - 87.21% - 83.76% - 141.04% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,120,268 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 2.21%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.14% 9.83% 4.59% 11.16% 9.88% 7.61% 4.42% -
ROE 1.40% 1.25% 0.49% 1.31% 1.22% 0.79% 0.38% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.68 11.66 9.86 10.70 11.22 9.32 7.63 32.85%
EPS 1.30 1.15 0.45 1.19 1.11 0.71 0.34 144.71%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.93 0.92 0.92 0.91 0.91 0.90 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.09 12.07 10.21 11.08 11.62 9.65 7.90 32.83%
EPS 1.35 1.19 0.47 1.24 1.15 0.73 0.35 146.15%
DPS 0.00 1.04 0.00 1.04 0.00 1.04 0.00 -
NAPS 0.963 0.9526 0.9526 0.9423 0.9423 0.9319 0.9319 2.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.425 0.36 0.355 0.35 0.315 0.34 0.37 -
P/RPS 3.64 3.09 3.60 3.27 2.81 3.65 4.85 -17.42%
P/EPS 32.66 31.39 78.44 29.32 28.41 47.95 109.59 -55.41%
EY 3.06 3.19 1.27 3.41 3.52 2.09 0.91 124.61%
DY 0.00 2.78 0.00 2.86 0.00 2.94 0.00 -
P/NAPS 0.46 0.39 0.39 0.38 0.35 0.38 0.41 7.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 27/11/13 22/08/13 21/05/13 27/02/13 29/11/12 -
Price 0.46 0.435 0.36 0.37 0.40 0.295 0.34 -
P/RPS 3.94 3.73 3.65 3.46 3.56 3.17 4.45 -7.80%
P/EPS 35.35 37.94 79.54 30.99 36.07 41.61 100.70 -50.26%
EY 2.83 2.64 1.26 3.23 2.77 2.40 0.99 101.54%
DY 0.00 2.30 0.00 2.70 0.00 3.39 0.00 -
P/NAPS 0.49 0.47 0.39 0.41 0.44 0.33 0.38 18.48%

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