[MKLAND] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 9.91%
YoY- 9.95%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 440,214 418,855 377,767 307,357 289,738 308,770 246,072 47.31%
PBT 32,874 32,173 30,563 19,046 16,481 12,207 -35,619 -
Tax -13,440 -13,213 -10,842 -4,524 -3,268 -1,194 47,723 -
NP 19,434 18,960 19,721 14,522 13,213 11,013 12,104 37.07%
-
NP to SH 19,434 18,960 19,721 14,522 13,213 11,013 12,104 37.07%
-
Tax Rate 40.88% 41.07% 35.47% 23.75% 19.83% 9.78% - -
Total Cost 420,780 399,895 358,046 292,835 276,525 297,757 233,968 47.83%
-
Net Worth 1,066,450 1,057,920 1,047,769 1,041,572 1,045,514 1,008,205 989,652 5.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,066,450 1,057,920 1,047,769 1,041,572 1,045,514 1,008,205 989,652 5.10%
NOSH 1,211,875 1,216,000 1,204,333 1,197,209 1,215,714 1,214,705 1,192,352 1.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.41% 4.53% 5.22% 4.72% 4.56% 3.57% 4.92% -
ROE 1.82% 1.79% 1.88% 1.39% 1.26% 1.09% 1.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.33 34.45 31.37 25.67 23.83 25.42 20.64 45.73%
EPS 1.60 1.56 1.64 1.21 1.09 0.91 1.02 34.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.87 0.86 0.83 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 1,197,209
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 37.84 36.00 32.47 26.42 24.91 26.54 21.15 47.32%
EPS 1.67 1.63 1.70 1.25 1.14 0.95 1.04 37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9167 0.9094 0.9007 0.8953 0.8987 0.8667 0.8507 5.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.26 0.37 0.38 0.38 0.31 0.31 0.34 -
P/RPS 0.72 1.07 1.21 1.48 1.30 1.22 1.65 -42.44%
P/EPS 16.21 23.73 23.21 31.33 28.52 34.19 33.49 -38.32%
EY 6.17 4.21 4.31 3.19 3.51 2.92 2.99 62.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.44 0.44 0.36 0.37 0.41 -18.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 20/05/11 24/02/11 25/11/10 25/08/10 25/05/10 -
Price 0.31 0.29 0.38 0.37 0.35 0.31 0.27 -
P/RPS 0.85 0.84 1.21 1.44 1.47 1.22 1.31 -25.03%
P/EPS 19.33 18.60 23.21 30.50 32.20 34.19 26.60 -19.15%
EY 5.17 5.38 4.31 3.28 3.11 2.92 3.76 23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.44 0.43 0.41 0.37 0.33 3.99%

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