[MKLAND] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 35.8%
YoY- 62.93%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 472,437 440,214 418,855 377,767 307,357 289,738 308,770 32.67%
PBT 37,177 32,874 32,173 30,563 19,046 16,481 12,207 109.68%
Tax -16,499 -13,440 -13,213 -10,842 -4,524 -3,268 -1,194 473.09%
NP 20,678 19,434 18,960 19,721 14,522 13,213 11,013 52.02%
-
NP to SH 20,678 19,434 18,960 19,721 14,522 13,213 11,013 52.02%
-
Tax Rate 44.38% 40.88% 41.07% 35.47% 23.75% 19.83% 9.78% -
Total Cost 451,759 420,780 399,895 358,046 292,835 276,525 297,757 31.93%
-
Net Worth 1,060,039 1,066,450 1,057,920 1,047,769 1,041,572 1,045,514 1,008,205 3.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,060,039 1,066,450 1,057,920 1,047,769 1,041,572 1,045,514 1,008,205 3.38%
NOSH 1,207,000 1,211,875 1,216,000 1,204,333 1,197,209 1,215,714 1,214,705 -0.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.38% 4.41% 4.53% 5.22% 4.72% 4.56% 3.57% -
ROE 1.95% 1.82% 1.79% 1.88% 1.39% 1.26% 1.09% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.22 36.33 34.45 31.37 25.67 23.83 25.42 33.41%
EPS 1.72 1.60 1.56 1.64 1.21 1.09 0.91 52.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.87 0.87 0.86 0.83 3.96%
Adjusted Per Share Value based on latest NOSH - 1,204,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 40.61 37.84 36.00 32.47 26.42 24.91 26.54 32.68%
EPS 1.78 1.67 1.63 1.70 1.25 1.14 0.95 51.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9112 0.9167 0.9094 0.9007 0.8953 0.8987 0.8667 3.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.30 0.26 0.37 0.38 0.38 0.31 0.31 -
P/RPS 0.76 0.72 1.07 1.21 1.48 1.30 1.22 -26.99%
P/EPS 17.48 16.21 23.73 23.21 31.33 28.52 34.19 -35.98%
EY 5.72 6.17 4.21 4.31 3.19 3.51 2.92 56.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.43 0.44 0.44 0.36 0.37 -5.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 24/08/11 20/05/11 24/02/11 25/11/10 25/08/10 -
Price 0.31 0.31 0.29 0.38 0.37 0.35 0.31 -
P/RPS 0.79 0.85 0.84 1.21 1.44 1.47 1.22 -25.09%
P/EPS 18.06 19.33 18.60 23.21 30.50 32.20 34.19 -34.57%
EY 5.54 5.17 5.38 4.31 3.28 3.11 2.92 53.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.33 0.44 0.43 0.41 0.37 -3.62%

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