[MKLAND] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -36.24%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 128,861 135,181 112,253 91,944 159,566 87,474 98,290 19.80%
PBT 24,690 19,531 11,696 7,851 9,143 12,350 10,322 78.95%
Tax -10,309 -6,174 -3,155 -3,784 -2,764 -4,737 -3,930 90.31%
NP 14,381 13,357 8,541 4,067 6,379 7,613 6,392 71.78%
-
NP to SH 14,381 13,357 8,541 4,067 6,379 7,613 6,392 71.78%
-
Tax Rate 41.75% 31.61% 26.98% 48.20% 30.23% 38.36% 38.07% -
Total Cost 114,480 121,824 103,712 87,877 153,187 79,861 91,898 15.79%
-
Net Worth 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 2.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 12,045 - 12,045 - - - - -
Div Payout % 83.76% - 141.04% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,096,176 1,096,176 1,084,130 1,084,130 1,072,085 1,072,085 1,060,039 2.26%
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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.16% 9.88% 7.61% 4.42% 4.00% 8.70% 6.50% -
ROE 1.31% 1.22% 0.79% 0.38% 0.60% 0.71% 0.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.70 11.22 9.32 7.63 13.25 7.26 8.16 19.82%
EPS 1.19 1.11 0.71 0.34 0.53 0.63 0.53 71.55%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.90 0.89 0.89 0.88 2.26%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.68 11.20 9.30 7.62 13.22 7.25 8.14 19.86%
EPS 1.19 1.11 0.71 0.34 0.53 0.63 0.53 71.55%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.9082 0.9082 0.8982 0.8982 0.8882 0.8882 0.8782 2.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.35 0.315 0.34 0.37 0.30 0.29 0.30 -
P/RPS 3.27 2.81 3.65 4.85 2.26 3.99 3.68 -7.57%
P/EPS 29.32 28.41 47.95 109.59 56.65 45.89 56.54 -35.47%
EY 3.41 3.52 2.09 0.91 1.77 2.18 1.77 54.89%
DY 2.86 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.38 0.41 0.34 0.33 0.34 7.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 21/05/13 27/02/13 29/11/12 29/08/12 23/05/12 23/02/12 -
Price 0.37 0.40 0.295 0.34 0.38 0.26 0.31 -
P/RPS 3.46 3.56 3.17 4.45 2.87 3.58 3.80 -6.06%
P/EPS 30.99 36.07 41.61 100.70 71.76 41.14 58.42 -34.49%
EY 3.23 2.77 2.40 0.99 1.39 2.43 1.71 52.86%
DY 2.70 0.00 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.33 0.38 0.43 0.29 0.35 11.13%

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