[MKLAND] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -18.19%
YoY- 13.92%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 427,916 475,156 367,776 332,544 247,108 323,236 307,412 5.66%
PBT 53,852 38,832 31,404 25,252 22,448 5,352 52,240 0.50%
Tax -23,444 -17,024 -15,136 -9,740 -8,832 -536 -32,596 -5.34%
NP 30,408 21,808 16,268 15,512 13,616 4,816 19,644 7.55%
-
NP to SH 30,408 21,808 16,268 15,512 13,616 4,816 19,644 7.55%
-
Tax Rate 43.53% 43.84% 48.20% 38.57% 39.34% 10.01% 62.40% -
Total Cost 397,508 453,348 351,508 317,032 233,492 318,420 287,768 5.52%
-
Net Worth 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 999,319 970,221 2.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 999,319 970,221 2.96%
NOSH 1,207,000 1,207,000 1,207,000 1,211,875 1,215,714 1,203,999 1,197,804 0.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.11% 4.59% 4.42% 4.66% 5.51% 1.49% 6.39% -
ROE 2.63% 1.97% 1.50% 1.45% 1.30% 0.48% 2.02% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.52 39.45 30.53 27.44 20.33 26.85 25.66 5.56%
EPS 2.52 1.80 1.36 1.28 1.12 0.40 1.64 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.90 0.88 0.86 0.83 0.81 2.87%
Adjusted Per Share Value based on latest NOSH - 1,211,875
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 36.78 40.84 31.61 28.59 21.24 27.79 26.43 5.65%
EPS 2.61 1.87 1.40 1.33 1.17 0.41 1.69 7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 0.9526 0.9319 0.9167 0.8987 0.859 0.834 2.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.475 0.355 0.37 0.26 0.31 0.40 0.18 -
P/RPS 1.34 0.90 1.21 0.95 1.53 1.49 0.70 11.42%
P/EPS 18.82 19.61 27.40 20.31 27.68 100.00 10.98 9.39%
EY 5.31 5.10 3.65 4.92 3.61 1.00 9.11 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.41 0.30 0.36 0.48 0.22 14.27%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 29/11/12 24/11/11 25/11/10 25/11/09 27/11/08 -
Price 0.445 0.36 0.34 0.31 0.35 0.37 0.16 -
P/RPS 1.25 0.91 1.11 1.13 1.72 1.38 0.62 12.39%
P/EPS 17.63 19.89 25.18 24.22 31.25 92.50 9.76 10.35%
EY 5.67 5.03 3.97 4.13 3.20 1.08 10.25 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.38 0.35 0.41 0.45 0.20 14.88%

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