[MKLAND] QoQ TTM 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- 24.96%
YoY- 66.68%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 528,783 523,283 495,084 468,239 499,007 451,300 437,337 13.50%
PBT 77,173 73,461 65,625 63,768 48,222 41,041 39,667 55.90%
Tax -27,850 -26,458 -23,894 -23,422 -15,935 -14,498 -15,273 49.31%
NP 49,323 47,003 41,731 40,346 32,287 26,543 24,394 59.96%
-
NP to SH 49,323 47,003 41,731 40,346 32,287 26,543 24,394 59.96%
-
Tax Rate 36.09% 36.02% 36.41% 36.73% 33.05% 35.33% 38.50% -
Total Cost 479,460 476,280 453,353 427,893 466,720 424,757 412,943 10.47%
-
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 24,091 36,137 36,137 36,137 24,091 12,045 - -
Div Payout % 48.84% 76.88% 86.60% 89.57% 74.62% 45.38% - -
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 9.33% 8.98% 8.43% 8.62% 6.47% 5.88% 5.58% -
ROE 4.40% 4.24% 3.77% 3.68% 2.95% 2.45% 2.25% -
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 43.90 43.44 41.10 38.87 41.43 37.47 36.31 13.50%
EPS 4.09 3.90 3.46 3.35 2.68 2.20 2.03 59.58%
DPS 2.00 3.00 3.00 3.00 2.00 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 45.45 44.98 42.56 40.25 42.89 38.79 37.59 13.50%
EPS 4.24 4.04 3.59 3.47 2.78 2.28 2.10 59.81%
DPS 2.07 3.11 3.11 3.11 2.07 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 0.97 0.83 0.86 0.90 0.76 0.91 1.02 -3.29%
P/EPS 10.38 9.23 10.25 10.45 11.75 15.43 18.27 -31.42%
EY 9.63 10.84 9.76 9.57 8.51 6.48 5.47 45.85%
DY 4.71 8.33 8.45 8.57 6.35 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 1.05 1.00 0.88 0.95 0.97 0.79 0.94 7.66%
P/EPS 11.23 11.15 10.39 11.05 14.92 13.39 16.79 -23.53%
EY 8.90 8.97 9.62 9.05 6.70 7.47 5.96 30.67%
DY 4.35 6.90 8.33 8.11 5.00 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