[MKLAND] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -62.09%
YoY- 34.05%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 88,096 140,681 140,452 118,789 128,861 135,181 112,253 -14.95%
PBT 19,404 23,243 19,532 9,708 24,690 19,531 11,696 40.27%
Tax 10,473 -7,566 -5,719 -4,256 -10,309 -6,174 -3,155 -
NP 29,877 15,677 13,813 5,452 14,381 13,357 8,541 130.96%
-
NP to SH 29,887 15,677 13,813 5,452 14,381 13,357 8,541 131.01%
-
Tax Rate -53.97% 32.55% 29.28% 43.84% 41.75% 31.61% 26.98% -
Total Cost 58,219 125,004 126,639 113,337 114,480 121,824 103,712 -32.02%
-
Net Worth 1,144,864 1,120,268 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 3.71%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,051 - 12,045 - 12,045 - 12,045 0.03%
Div Payout % 40.32% - 87.21% - 83.76% - 141.04% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,144,864 1,120,268 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 3.71%
NOSH 1,205,120 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 -0.10%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 33.91% 11.14% 9.83% 4.59% 11.16% 9.88% 7.61% -
ROE 2.61% 1.40% 1.25% 0.49% 1.31% 1.22% 0.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.31 11.68 11.66 9.86 10.70 11.22 9.32 -14.98%
EPS 2.48 1.30 1.15 0.45 1.19 1.11 0.71 130.74%
DPS 1.00 0.00 1.00 0.00 1.00 0.00 1.00 0.00%
NAPS 0.95 0.93 0.92 0.92 0.91 0.91 0.90 3.68%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.57 12.09 12.07 10.21 11.08 11.62 9.65 -14.98%
EPS 2.57 1.35 1.19 0.47 1.24 1.15 0.73 131.95%
DPS 1.04 0.00 1.04 0.00 1.04 0.00 1.04 0.00%
NAPS 0.9841 0.963 0.9526 0.9526 0.9423 0.9423 0.9319 3.71%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.47 0.425 0.36 0.355 0.35 0.315 0.34 -
P/RPS 6.43 3.64 3.09 3.60 3.27 2.81 3.65 46.01%
P/EPS 18.95 32.66 31.39 78.44 29.32 28.41 47.95 -46.23%
EY 5.28 3.06 3.19 1.27 3.41 3.52 2.09 85.80%
DY 2.13 0.00 2.78 0.00 2.86 0.00 2.94 -19.38%
P/NAPS 0.49 0.46 0.39 0.39 0.38 0.35 0.38 18.52%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 27/11/13 22/08/13 21/05/13 27/02/13 -
Price 0.495 0.46 0.435 0.36 0.37 0.40 0.295 -
P/RPS 6.77 3.94 3.73 3.65 3.46 3.56 3.17 66.06%
P/EPS 19.96 35.35 37.94 79.54 30.99 36.07 41.61 -38.80%
EY 5.01 2.83 2.64 1.26 3.23 2.77 2.40 63.55%
DY 2.02 0.00 2.30 0.00 2.70 0.00 3.39 -29.25%
P/NAPS 0.52 0.49 0.47 0.39 0.41 0.44 0.33 35.52%

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