[MKLAND] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -32.95%
YoY- 4.87%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 293,268 427,916 475,156 367,776 332,544 247,108 323,236 -1.60%
PBT 22,900 53,852 38,832 31,404 25,252 22,448 5,352 27.40%
Tax -11,680 -23,444 -17,024 -15,136 -9,740 -8,832 -536 67.08%
NP 11,220 30,408 21,808 16,268 15,512 13,616 4,816 15.13%
-
NP to SH 11,220 30,408 21,808 16,268 15,512 13,616 4,816 15.13%
-
Tax Rate 51.00% 43.53% 43.84% 48.20% 38.57% 39.34% 10.01% -
Total Cost 282,048 397,508 453,348 351,508 317,032 233,492 318,420 -2.00%
-
Net Worth 1,168,452 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 999,319 2.63%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,168,452 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 999,319 2.63%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,211,875 1,215,714 1,203,999 0.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.83% 7.11% 4.59% 4.42% 4.66% 5.51% 1.49% -
ROE 0.96% 2.63% 1.97% 1.50% 1.45% 1.30% 0.48% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.35 35.52 39.45 30.53 27.44 20.33 26.85 -1.61%
EPS 0.92 2.52 1.80 1.36 1.28 1.12 0.40 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.92 0.90 0.88 0.86 0.83 2.63%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.21 36.78 40.84 31.61 28.59 21.24 27.79 -1.61%
EPS 0.96 2.61 1.87 1.40 1.33 1.17 0.41 15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0044 0.994 0.9526 0.9319 0.9167 0.8987 0.859 2.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.355 0.475 0.355 0.37 0.26 0.31 0.40 -
P/RPS 1.46 1.34 0.90 1.21 0.95 1.53 1.49 -0.33%
P/EPS 38.11 18.82 19.61 27.40 20.31 27.68 100.00 -14.84%
EY 2.62 5.31 5.10 3.65 4.92 3.61 1.00 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.39 0.41 0.30 0.36 0.48 -4.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 29/11/12 24/11/11 25/11/10 25/11/09 -
Price 0.425 0.445 0.36 0.34 0.31 0.35 0.37 -
P/RPS 1.75 1.25 0.91 1.11 1.13 1.72 1.38 4.03%
P/EPS 45.63 17.63 19.89 25.18 24.22 31.25 92.50 -11.10%
EY 2.19 5.67 5.03 3.97 4.13 3.20 1.08 12.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.39 0.38 0.35 0.41 0.45 -0.37%

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