[MKLAND] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -73.26%
YoY- -75.48%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 367,776 332,544 247,108 323,236 307,412 135,288 325,500 2.05%
PBT 31,404 25,252 22,448 5,352 52,240 -31,720 25,708 3.38%
Tax -15,136 -9,740 -8,832 -536 -32,596 -2,100 -13,944 1.37%
NP 16,268 15,512 13,616 4,816 19,644 -33,820 11,764 5.54%
-
NP to SH 16,268 15,512 13,616 4,816 19,644 -33,820 11,764 5.54%
-
Tax Rate 48.20% 38.57% 39.34% 10.01% 62.40% - 54.24% -
Total Cost 351,508 317,032 233,492 318,420 287,768 169,108 313,736 1.91%
-
Net Worth 1,084,130 1,066,450 1,045,514 999,319 970,221 1,038,757 1,102,874 -0.28%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,084,130 1,066,450 1,045,514 999,319 970,221 1,038,757 1,102,874 -0.28%
NOSH 1,207,000 1,211,875 1,215,714 1,203,999 1,197,804 1,207,857 1,225,416 -0.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.42% 4.66% 5.51% 1.49% 6.39% -25.00% 3.61% -
ROE 1.50% 1.45% 1.30% 0.48% 2.02% -3.26% 1.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.53 27.44 20.33 26.85 25.66 11.20 26.56 2.34%
EPS 1.36 1.28 1.12 0.40 1.64 -2.80 0.96 5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.86 0.83 0.81 0.86 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 1,203,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.61 28.59 21.24 27.79 26.43 11.63 27.98 2.05%
EPS 1.40 1.33 1.17 0.41 1.69 -2.91 1.01 5.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9319 0.9167 0.8987 0.859 0.834 0.8929 0.948 -0.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.37 0.26 0.31 0.40 0.18 0.82 0.47 -
P/RPS 1.21 0.95 1.53 1.49 0.70 7.32 1.77 -6.13%
P/EPS 27.40 20.31 27.68 100.00 10.98 -29.29 48.96 -9.21%
EY 3.65 4.92 3.61 1.00 9.11 -3.41 2.04 10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.36 0.48 0.22 0.95 0.52 -3.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 25/11/10 25/11/09 27/11/08 28/11/07 30/11/06 -
Price 0.34 0.31 0.35 0.37 0.16 0.64 0.63 -
P/RPS 1.11 1.13 1.72 1.38 0.62 5.71 2.37 -11.86%
P/EPS 25.18 24.22 31.25 92.50 9.76 -22.86 65.63 -14.74%
EY 3.97 4.13 3.20 1.08 10.25 -4.38 1.52 17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.41 0.45 0.20 0.74 0.70 -9.67%

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