[MKLAND] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -9.08%
YoY- 27.72%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 161,070 172,811 186,266 195,152 212,404 204,540 199,010 -13.11%
PBT 24,373 24,395 24,370 13,241 24,580 23,565 23,474 2.53%
Tax -4,722 -4,848 -4,986 -3,250 -13,387 -13,212 -13,110 -49.28%
NP 19,651 19,547 19,384 9,991 11,193 10,353 10,364 53.01%
-
NP to SH 20,506 20,473 20,320 10,579 11,636 10,650 10,562 55.44%
-
Tax Rate 19.37% 19.87% 20.46% 24.54% 54.46% 56.07% 55.85% -
Total Cost 141,419 153,264 166,882 185,161 201,211 194,187 188,646 -17.43%
-
Net Worth 1,216,635 1,216,635 1,216,635 1,204,590 1,204,590 1,192,544 1,192,544 1.33%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 12,045 12,045 12,045 -
Div Payout % - - - - 103.52% 113.11% 114.05% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,216,635 1,216,635 1,216,635 1,204,590 1,204,590 1,192,544 1,192,544 1.33%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.20% 11.31% 10.41% 5.12% 5.27% 5.06% 5.21% -
ROE 1.69% 1.68% 1.67% 0.88% 0.97% 0.89% 0.89% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.37 14.35 15.46 16.20 17.63 16.98 16.52 -13.12%
EPS 1.70 1.70 1.69 0.88 0.97 0.88 0.88 54.92%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 1.01 1.01 1.01 1.00 1.00 0.99 0.99 1.33%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.34 14.32 15.43 16.17 17.60 16.95 16.49 -13.14%
EPS 1.70 1.70 1.68 0.88 0.96 0.88 0.88 54.92%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 1.008 1.008 1.008 0.998 0.998 0.988 0.988 1.34%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.175 0.21 0.195 0.22 0.20 0.14 0.11 -
P/RPS 1.31 1.46 1.26 1.36 1.13 0.82 0.67 56.17%
P/EPS 10.28 12.36 11.56 25.05 20.70 15.83 12.55 -12.42%
EY 9.73 8.09 8.65 3.99 4.83 6.32 7.97 14.18%
DY 0.00 0.00 0.00 0.00 5.00 7.14 9.09 -
P/NAPS 0.17 0.21 0.19 0.22 0.20 0.14 0.11 33.56%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 27/09/21 25/05/21 04/03/21 25/11/20 26/08/20 -
Price 0.175 0.19 0.21 0.205 0.18 0.14 0.15 -
P/RPS 1.31 1.32 1.36 1.27 1.02 0.82 0.91 27.40%
P/EPS 10.28 11.18 12.45 23.34 18.63 15.83 17.11 -28.73%
EY 9.73 8.95 8.03 4.28 5.37 6.32 5.85 40.24%
DY 0.00 0.00 0.00 0.00 5.56 7.14 6.67 -
P/NAPS 0.17 0.19 0.21 0.21 0.18 0.14 0.15 8.67%

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