[MKLAND] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 16.09%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 438,480 533,229 452,504 358,534 390,656 298,658 299,206 6.57%
PBT 75,961 69,976 52,102 38,646 34,565 10,089 28,917 17.45%
Tax -27,285 -23,386 -17,484 -14,802 -13,528 -662 -11,257 15.89%
NP 48,676 46,589 34,618 23,844 21,037 9,426 17,660 18.40%
-
NP to SH 48,676 46,589 34,618 23,844 21,037 9,426 17,660 18.40%
-
Tax Rate 35.92% 33.42% 33.56% 38.30% 39.14% 6.56% 38.93% -
Total Cost 389,804 486,640 417,885 334,690 369,618 289,232 281,546 5.56%
-
Net Worth 1,144,360 1,120,553 1,096,176 1,072,085 1,047,851 994,593 987,354 2.48%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,061 16,065 - - - - - -
Div Payout % 33.00% 34.48% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,144,360 1,120,553 1,096,176 1,072,085 1,047,851 994,593 987,354 2.48%
NOSH 1,207,000 1,204,896 1,207,000 1,207,000 1,204,427 1,198,305 1,204,090 0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.10% 8.74% 7.65% 6.65% 5.39% 3.16% 5.90% -
ROE 4.25% 4.16% 3.16% 2.22% 2.01% 0.95% 1.79% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.40 44.26 37.56 29.76 32.43 24.92 24.85 6.56%
EPS 4.04 3.87 2.88 1.97 1.75 0.79 1.47 18.34%
DPS 1.33 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.91 0.89 0.87 0.83 0.82 2.48%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 37.69 45.84 38.90 30.82 33.58 25.67 25.72 6.57%
EPS 4.18 4.00 2.98 2.05 1.81 0.81 1.52 18.35%
DPS 1.38 1.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9837 0.9632 0.9423 0.9216 0.9007 0.855 0.8487 2.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.425 0.425 0.315 0.29 0.38 0.34 0.16 -
P/RPS 1.17 0.96 0.84 0.97 1.17 1.36 0.64 10.57%
P/EPS 10.52 10.99 10.96 14.65 21.76 43.22 10.91 -0.60%
EY 9.51 9.10 9.12 6.83 4.60 2.31 9.17 0.60%
DY 3.14 3.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.35 0.33 0.44 0.41 0.20 14.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 21/05/13 23/05/12 20/05/11 25/05/10 27/05/09 -
Price 0.42 0.46 0.40 0.26 0.38 0.27 0.38 -
P/RPS 1.15 1.04 1.06 0.87 1.17 1.08 1.53 -4.64%
P/EPS 10.39 11.90 13.92 13.14 21.76 34.32 25.91 -14.12%
EY 9.62 8.41 7.18 7.61 4.60 2.91 3.86 16.43%
DY 3.17 2.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.44 0.29 0.44 0.33 0.46 -0.73%

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