[MKLAND] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -45.95%
YoY- 34.05%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 253,484 293,268 427,916 475,156 367,776 332,544 247,108 0.42%
PBT 27,188 22,900 53,852 38,832 31,404 25,252 22,448 3.24%
Tax -10,716 -11,680 -23,444 -17,024 -15,136 -9,740 -8,832 3.27%
NP 16,472 11,220 30,408 21,808 16,268 15,512 13,616 3.22%
-
NP to SH 16,472 11,220 30,408 21,808 16,268 15,512 13,616 3.22%
-
Tax Rate 39.41% 51.00% 43.53% 43.84% 48.20% 38.57% 39.34% -
Total Cost 237,012 282,048 397,508 453,348 351,508 317,032 233,492 0.24%
-
Net Worth 1,156,406 1,168,452 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 1.69%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,156,406 1,168,452 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 1.69%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,211,875 1,215,714 -0.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.50% 3.83% 7.11% 4.59% 4.42% 4.66% 5.51% -
ROE 1.42% 0.96% 2.63% 1.97% 1.50% 1.45% 1.30% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.04 24.35 35.52 39.45 30.53 27.44 20.33 0.57%
EPS 1.36 0.92 2.52 1.80 1.36 1.28 1.12 3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 0.96 0.92 0.90 0.88 0.86 1.84%
Adjusted Per Share Value based on latest NOSH - 1,207,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.79 25.21 36.78 40.84 31.61 28.59 21.24 0.42%
EPS 1.42 0.96 2.61 1.87 1.40 1.33 1.17 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 1.0044 0.994 0.9526 0.9319 0.9167 0.8987 1.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.31 0.355 0.475 0.355 0.37 0.26 0.31 -
P/RPS 1.47 1.46 1.34 0.90 1.21 0.95 1.53 -0.66%
P/EPS 22.67 38.11 18.82 19.61 27.40 20.31 27.68 -3.27%
EY 4.41 2.62 5.31 5.10 3.65 4.92 3.61 3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.49 0.39 0.41 0.30 0.36 -1.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 27/11/13 29/11/12 24/11/11 25/11/10 -
Price 0.28 0.425 0.445 0.36 0.34 0.31 0.35 -
P/RPS 1.33 1.75 1.25 0.91 1.11 1.13 1.72 -4.19%
P/EPS 20.48 45.63 17.63 19.89 25.18 24.22 31.25 -6.79%
EY 4.88 2.19 5.67 5.03 3.97 4.13 3.20 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.46 0.39 0.38 0.35 0.41 -5.60%

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