[MKLAND] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.87%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 451,300 437,337 428,529 394,764 472,437 440,214 418,855 5.07%
PBT 41,041 39,667 38,129 35,233 37,177 32,874 32,173 17.53%
Tax -14,498 -15,273 -13,924 -14,168 -16,499 -13,440 -13,213 6.35%
NP 26,543 24,394 24,205 21,065 20,678 19,434 18,960 25.01%
-
NP to SH 26,543 24,394 24,205 21,065 20,678 19,434 18,960 25.01%
-
Tax Rate 35.33% 38.50% 36.52% 40.21% 44.38% 40.88% 41.07% -
Total Cost 424,757 412,943 404,324 373,699 451,759 420,780 399,895 4.08%
-
Net Worth 1,084,130 1,084,130 1,071,190 1,072,085 1,060,039 1,066,450 1,057,920 1.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,045 - - - - - - -
Div Payout % 45.38% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,084,130 1,084,130 1,071,190 1,072,085 1,060,039 1,066,450 1,057,920 1.63%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,211,875 1,216,000 -0.49%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.88% 5.58% 5.65% 5.34% 4.38% 4.41% 4.53% -
ROE 2.45% 2.25% 2.26% 1.96% 1.95% 1.82% 1.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.47 36.31 35.60 32.77 39.22 36.33 34.45 5.73%
EPS 2.20 2.03 2.01 1.75 1.72 1.60 1.56 25.62%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.89 0.89 0.88 0.88 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.79 37.59 36.84 33.93 40.61 37.84 36.00 5.07%
EPS 2.28 2.10 2.08 1.81 1.78 1.67 1.63 24.94%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9319 0.9319 0.9208 0.9216 0.9112 0.9167 0.9094 1.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.34 0.37 0.30 0.29 0.30 0.26 0.37 -
P/RPS 0.91 1.02 0.84 0.88 0.76 0.72 1.07 -10.19%
P/EPS 15.43 18.27 14.92 16.58 17.48 16.21 23.73 -24.84%
EY 6.48 5.47 6.70 6.03 5.72 6.17 4.21 33.13%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.34 0.33 0.34 0.30 0.43 -7.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 23/05/12 23/02/12 24/11/11 24/08/11 -
Price 0.295 0.34 0.38 0.26 0.31 0.31 0.29 -
P/RPS 0.79 0.94 1.07 0.79 0.79 0.85 0.84 -3.99%
P/EPS 13.39 16.79 18.90 14.87 18.06 19.33 18.60 -19.59%
EY 7.47 5.96 5.29 6.73 5.54 5.17 5.38 24.33%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.43 0.29 0.35 0.35 0.33 0.00%

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