[MKLAND] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 1.75%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 488,316 488,018 468,239 428,467 418,856 308,770 246,590 12.05%
PBT 73,029 71,886 63,767 38,128 32,172 12,204 -25,629 -
Tax -19,066 -7,067 -23,422 -13,866 -13,212 -1,192 43,642 -
NP 53,963 64,819 40,345 24,262 18,960 11,012 18,013 20.05%
-
NP to SH 53,963 64,819 40,345 24,262 18,960 11,012 18,013 20.05%
-
Tax Rate 26.11% 9.83% 36.73% 36.37% 41.07% 9.77% - -
Total Cost 434,353 423,199 427,894 404,205 399,896 297,758 228,577 11.28%
-
Net Worth 1,156,462 1,144,573 1,096,176 1,072,085 1,049,465 999,480 986,103 2.69%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 24,096 24,091 - - - - -
Div Payout % - 37.17% 59.71% - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,156,462 1,144,573 1,096,176 1,072,085 1,049,465 999,480 986,103 2.69%
NOSH 1,204,648 1,204,814 1,207,000 1,207,000 1,206,282 1,204,193 1,202,565 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.05% 13.28% 8.62% 5.66% 4.53% 3.57% 7.30% -
ROE 4.67% 5.66% 3.68% 2.26% 1.81% 1.10% 1.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.54 40.51 38.87 35.57 34.72 25.64 20.51 12.02%
EPS 4.48 5.38 3.35 2.01 1.57 0.91 1.50 19.99%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.91 0.89 0.87 0.83 0.82 2.66%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.46 40.43 38.79 35.50 34.70 25.58 20.43 12.05%
EPS 4.47 5.37 3.34 2.01 1.57 0.91 1.49 20.08%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.9581 0.9483 0.9082 0.8882 0.8695 0.8281 0.817 2.68%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.38 0.47 0.35 0.30 0.37 0.31 0.43 -
P/RPS 0.94 1.16 0.90 0.84 1.07 1.21 2.10 -12.53%
P/EPS 8.48 8.74 10.45 14.89 23.54 33.90 28.71 -18.38%
EY 11.79 11.45 9.57 6.71 4.25 2.95 3.48 22.54%
DY 0.00 4.26 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.38 0.34 0.43 0.37 0.52 -4.27%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 22/08/13 29/08/12 24/08/11 25/08/10 27/08/09 -
Price 0.32 0.495 0.37 0.38 0.29 0.31 0.41 -
P/RPS 0.79 1.22 0.95 1.07 0.84 1.21 2.00 -14.33%
P/EPS 7.14 9.20 11.05 18.87 18.45 33.90 27.37 -20.05%
EY 14.00 10.87 9.05 5.30 5.42 2.95 3.65 25.10%
DY 0.00 4.04 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 0.41 0.43 0.33 0.37 0.50 -6.68%

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