[MKLAND] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 36.94%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 213,274 229,634 311,120 444,664 518,482 408,392 362,854 -8.46%
PBT 28,444 34,688 27,072 64,716 58,480 39,094 33,270 -2.57%
Tax -11,196 -17,662 -12,296 -23,076 -19,950 -13,878 -12,730 -2.11%
NP 17,248 17,026 14,776 41,640 38,530 25,216 20,540 -2.86%
-
NP to SH 17,248 17,026 14,776 41,640 38,530 25,216 20,540 -2.86%
-
Tax Rate 39.36% 50.92% 45.42% 35.66% 34.11% 35.50% 38.26% -
Total Cost 196,026 212,608 296,344 403,024 479,952 383,176 342,314 -8.86%
-
Net Worth 1,168,452 1,168,452 1,144,360 1,144,360 1,108,222 1,084,130 1,060,039 1.63%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 24,091 24,091 - -
Div Payout % - - - - 62.53% 95.54% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,168,452 1,168,452 1,144,360 1,144,360 1,108,222 1,084,130 1,060,039 1.63%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.09% 7.41% 4.75% 9.36% 7.43% 6.17% 5.66% -
ROE 1.48% 1.46% 1.29% 3.64% 3.48% 2.33% 1.94% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.71 19.06 25.83 36.91 43.04 33.90 30.12 -8.46%
EPS 1.44 1.42 1.22 3.46 3.20 2.10 1.70 -2.72%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.97 0.97 0.95 0.95 0.92 0.90 0.88 1.63%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.33 19.74 26.74 38.22 44.57 35.11 31.19 -8.47%
EPS 1.48 1.46 1.27 3.58 3.31 2.17 1.77 -2.93%
DPS 0.00 0.00 0.00 0.00 2.07 2.07 0.00 -
NAPS 1.0044 1.0044 0.9837 0.9837 0.9526 0.9319 0.9112 1.63%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.24 0.28 0.37 0.40 0.36 0.34 0.30 -
P/RPS 1.36 1.47 1.43 1.08 0.84 1.00 1.00 5.25%
P/EPS 16.76 19.81 30.16 11.57 11.25 16.24 17.59 -0.80%
EY 5.97 5.05 3.32 8.64 8.88 6.16 5.68 0.83%
DY 0.00 0.00 0.00 0.00 5.56 5.88 0.00 -
P/NAPS 0.25 0.29 0.39 0.42 0.39 0.38 0.34 -4.99%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 16/02/17 26/02/16 16/02/15 27/02/14 27/02/13 23/02/12 -
Price 0.22 0.31 0.37 0.445 0.435 0.295 0.31 -
P/RPS 1.24 1.63 1.43 1.21 1.01 0.87 1.03 3.13%
P/EPS 15.36 21.93 30.16 12.87 13.60 14.09 18.18 -2.76%
EY 6.51 4.56 3.32 7.77 7.35 7.10 5.50 2.84%
DY 0.00 0.00 0.00 0.00 4.60 6.78 0.00 -
P/NAPS 0.23 0.32 0.39 0.47 0.47 0.33 0.35 -6.75%

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