[MKLAND] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 6.4%
YoY- 42.39%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 437,337 428,529 394,764 472,437 440,214 418,855 377,767 10.22%
PBT 39,667 38,129 35,233 37,177 32,874 32,173 30,563 18.92%
Tax -15,273 -13,924 -14,168 -16,499 -13,440 -13,213 -10,842 25.58%
NP 24,394 24,205 21,065 20,678 19,434 18,960 19,721 15.18%
-
NP to SH 24,394 24,205 21,065 20,678 19,434 18,960 19,721 15.18%
-
Tax Rate 38.50% 36.52% 40.21% 44.38% 40.88% 41.07% 35.47% -
Total Cost 412,943 404,324 373,699 451,759 420,780 399,895 358,046 9.94%
-
Net Worth 1,084,130 1,071,190 1,072,085 1,060,039 1,066,450 1,057,920 1,047,769 2.29%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,084,130 1,071,190 1,072,085 1,060,039 1,066,450 1,057,920 1,047,769 2.29%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,211,875 1,216,000 1,204,333 0.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.58% 5.65% 5.34% 4.38% 4.41% 4.53% 5.22% -
ROE 2.25% 2.26% 1.96% 1.95% 1.82% 1.79% 1.88% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.31 35.60 32.77 39.22 36.33 34.45 31.37 10.21%
EPS 2.03 2.01 1.75 1.72 1.60 1.56 1.64 15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.88 0.88 0.87 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 37.59 36.84 33.93 40.61 37.84 36.00 32.47 10.22%
EPS 2.10 2.08 1.81 1.78 1.67 1.63 1.70 15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9319 0.9208 0.9216 0.9112 0.9167 0.9094 0.9007 2.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.37 0.30 0.29 0.30 0.26 0.37 0.38 -
P/RPS 1.02 0.84 0.88 0.76 0.72 1.07 1.21 -10.73%
P/EPS 18.27 14.92 16.58 17.48 16.21 23.73 23.21 -14.70%
EY 5.47 6.70 6.03 5.72 6.17 4.21 4.31 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.33 0.34 0.30 0.43 0.44 -4.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 23/05/12 23/02/12 24/11/11 24/08/11 20/05/11 -
Price 0.34 0.38 0.26 0.31 0.31 0.29 0.38 -
P/RPS 0.94 1.07 0.79 0.79 0.85 0.84 1.21 -15.45%
P/EPS 16.79 18.90 14.87 18.06 19.33 18.60 23.21 -19.36%
EY 5.96 5.29 6.73 5.54 5.17 5.38 4.31 24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.29 0.35 0.35 0.33 0.44 -9.28%

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