[MKLAND] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 32.41%
YoY- 20.09%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 444,664 518,482 408,392 362,854 255,690 258,514 249,248 10.12%
PBT 64,716 58,480 39,094 33,270 23,262 9,582 36,448 10.03%
Tax -23,076 -19,950 -13,878 -12,730 -6,158 504 -16,222 6.04%
NP 41,640 38,530 25,216 20,540 17,104 10,086 20,226 12.78%
-
NP to SH 41,640 38,530 25,216 20,540 17,104 10,086 20,226 12.78%
-
Tax Rate 35.66% 34.11% 35.50% 38.26% 26.47% -5.26% 44.51% -
Total Cost 403,024 479,952 383,176 342,314 238,586 248,428 229,022 9.87%
-
Net Worth 1,144,360 1,108,222 1,084,130 1,060,039 1,047,921 996,592 987,221 2.49%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 24,091 24,091 - - - - -
Div Payout % - 62.53% 95.54% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,144,360 1,108,222 1,084,130 1,060,039 1,047,921 996,592 987,221 2.49%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,204,507 1,200,714 1,203,928 0.04%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.36% 7.43% 6.17% 5.66% 6.69% 3.90% 8.11% -
ROE 3.64% 3.48% 2.33% 1.94% 1.63% 1.01% 2.05% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.91 43.04 33.90 30.12 21.23 21.53 20.70 10.11%
EPS 3.46 3.20 2.10 1.70 1.42 0.84 1.68 12.79%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.90 0.88 0.87 0.83 0.82 2.48%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 38.22 44.57 35.11 31.19 21.98 22.22 21.43 10.11%
EPS 3.58 3.31 2.17 1.77 1.47 0.87 1.74 12.77%
DPS 0.00 2.07 2.07 0.00 0.00 0.00 0.00 -
NAPS 0.9837 0.9526 0.9319 0.9112 0.9008 0.8567 0.8486 2.49%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.40 0.36 0.34 0.30 0.38 0.38 0.16 -
P/RPS 1.08 0.84 1.00 1.00 1.79 1.76 0.77 5.79%
P/EPS 11.57 11.25 16.24 17.59 26.76 45.24 9.52 3.30%
EY 8.64 8.88 6.16 5.68 3.74 2.21 10.50 -3.19%
DY 0.00 5.56 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.38 0.34 0.44 0.46 0.20 13.15%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 27/02/14 27/02/13 23/02/12 24/02/11 29/01/10 19/02/09 -
Price 0.445 0.435 0.295 0.31 0.37 0.37 0.16 -
P/RPS 1.21 1.01 0.87 1.03 1.74 1.72 0.77 7.82%
P/EPS 12.87 13.60 14.09 18.18 26.06 44.05 9.52 5.15%
EY 7.77 7.35 7.10 5.50 3.84 2.27 10.50 -4.89%
DY 0.00 4.60 6.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.33 0.35 0.43 0.45 0.20 15.29%

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