[MKLAND] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 21.64%
YoY- 53.27%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 523,283 495,084 468,239 499,007 451,300 437,337 428,529 14.20%
PBT 73,461 65,625 63,768 48,222 41,041 39,667 38,129 54.64%
Tax -26,458 -23,894 -23,422 -15,935 -14,498 -15,273 -13,924 53.23%
NP 47,003 41,731 40,346 32,287 26,543 24,394 24,205 55.46%
-
NP to SH 47,003 41,731 40,346 32,287 26,543 24,394 24,205 55.46%
-
Tax Rate 36.02% 36.41% 36.73% 33.05% 35.33% 38.50% 36.52% -
Total Cost 476,280 453,353 427,893 466,720 424,757 412,943 404,324 11.50%
-
Net Worth 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 1,071,190 2.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,137 36,137 36,137 24,091 12,045 - - -
Div Payout % 76.88% 86.60% 89.57% 74.62% 45.38% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,108,222 1,108,222 1,096,176 1,096,176 1,084,130 1,084,130 1,071,190 2.28%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.98% 8.43% 8.62% 6.47% 5.88% 5.58% 5.65% -
ROE 4.24% 3.77% 3.68% 2.95% 2.45% 2.25% 2.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.44 41.10 38.87 41.43 37.47 36.31 35.60 14.14%
EPS 3.90 3.46 3.35 2.68 2.20 2.03 2.01 55.37%
DPS 3.00 3.00 3.00 2.00 1.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.91 0.90 0.90 0.89 2.22%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.98 42.56 40.25 42.89 38.79 37.59 36.84 14.19%
EPS 4.04 3.59 3.47 2.78 2.28 2.10 2.08 55.48%
DPS 3.11 3.11 3.11 2.07 1.04 0.00 0.00 -
NAPS 0.9526 0.9526 0.9423 0.9423 0.9319 0.9319 0.9208 2.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.36 0.355 0.35 0.315 0.34 0.37 0.30 -
P/RPS 0.83 0.86 0.90 0.76 0.91 1.02 0.84 -0.79%
P/EPS 9.23 10.25 10.45 11.75 15.43 18.27 14.92 -27.33%
EY 10.84 9.76 9.57 8.51 6.48 5.47 6.70 37.69%
DY 8.33 8.45 8.57 6.35 2.94 0.00 0.00 -
P/NAPS 0.39 0.39 0.38 0.35 0.38 0.41 0.34 9.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 22/08/13 21/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.435 0.36 0.37 0.40 0.295 0.34 0.38 -
P/RPS 1.00 0.88 0.95 0.97 0.79 0.94 1.07 -4.39%
P/EPS 11.15 10.39 11.05 14.92 13.39 16.79 18.90 -29.59%
EY 8.97 9.62 9.05 6.70 7.47 5.96 5.29 42.06%
DY 6.90 8.33 8.11 5.00 3.39 0.00 0.00 -
P/NAPS 0.47 0.39 0.41 0.44 0.33 0.38 0.43 6.09%

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