[MKLAND] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -9.36%
YoY- 140.67%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 289,738 308,770 246,072 251,116 250,438 246,482 242,658 12.53%
PBT 16,481 12,207 -35,619 -34,933 -33,222 -21,500 -31,882 -
Tax -3,268 -1,194 47,723 48,141 47,794 39,779 2,299 -
NP 13,213 11,013 12,104 13,208 14,572 18,279 -29,583 -
-
NP to SH 13,213 11,013 12,104 13,208 14,572 18,279 -29,583 -
-
Tax Rate 19.83% 9.78% - - - - - -
Total Cost 276,525 297,757 233,968 237,908 235,866 228,203 272,241 1.04%
-
Net Worth 1,045,514 1,008,205 989,652 995,740 999,319 994,814 987,469 3.87%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,045,514 1,008,205 989,652 995,740 999,319 994,814 987,469 3.87%
NOSH 1,215,714 1,214,705 1,192,352 1,199,687 1,203,999 1,198,571 1,204,230 0.63%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.56% 3.57% 4.92% 5.26% 5.82% 7.42% -12.19% -
ROE 1.26% 1.09% 1.22% 1.33% 1.46% 1.84% -3.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.83 25.42 20.64 20.93 20.80 20.56 20.15 11.82%
EPS 1.09 0.91 1.02 1.10 1.21 1.53 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.83 0.83 0.83 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 1,199,687
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.91 26.54 21.15 21.59 21.53 21.19 20.86 12.54%
EPS 1.14 0.95 1.04 1.14 1.25 1.57 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.8667 0.8507 0.8559 0.859 0.8551 0.8488 3.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.31 0.31 0.34 0.38 0.40 0.43 0.16 -
P/RPS 1.30 1.22 1.65 1.82 1.92 2.09 0.79 39.34%
P/EPS 28.52 34.19 33.49 34.52 33.05 28.20 -6.51 -
EY 3.51 2.92 2.99 2.90 3.03 3.55 -15.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.41 0.46 0.48 0.52 0.20 47.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 25/05/10 29/01/10 25/11/09 27/08/09 27/05/09 -
Price 0.35 0.31 0.27 0.37 0.37 0.41 0.38 -
P/RPS 1.47 1.22 1.31 1.77 1.78 1.99 1.89 -15.41%
P/EPS 32.20 34.19 26.60 33.61 30.57 26.88 -15.47 -
EY 3.11 2.92 3.76 2.98 3.27 3.72 -6.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.33 0.45 0.45 0.49 0.46 -7.37%

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