[MKLAND] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 318.85%
YoY- -50.13%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 204,196 181,427 127,845 129,257 124,624 68,369 185,643 1.59%
PBT 19,547 16,635 11,631 4,791 18,224 -16,792 10,085 11.64%
Tax -6,939 -6,365 -3,079 252 -8,111 -1,495 -4,990 5.64%
NP 12,608 10,270 8,552 5,043 10,113 -18,287 5,095 16.28%
-
NP to SH 12,608 10,270 8,552 5,043 10,113 -18,287 5,095 16.28%
-
Tax Rate 35.50% 38.26% 26.47% -5.26% 44.51% - 49.48% -
Total Cost 191,588 171,157 119,293 124,214 114,511 86,656 180,548 0.99%
-
Net Worth 1,084,130 1,060,039 1,047,921 996,592 987,221 1,022,628 1,091,785 -0.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,045 - - - - - - -
Div Payout % 95.54% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,084,130 1,060,039 1,047,921 996,592 987,221 1,022,628 1,091,785 -0.11%
NOSH 1,207,000 1,207,000 1,204,507 1,200,714 1,203,928 1,203,092 1,213,095 -0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.17% 5.66% 6.69% 3.90% 8.11% -26.75% 2.74% -
ROE 1.16% 0.97% 0.82% 0.51% 1.02% -1.79% 0.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.95 15.06 10.61 10.77 10.35 5.68 15.30 1.71%
EPS 1.05 0.85 0.71 0.42 0.84 -1.52 0.42 16.48%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.87 0.83 0.82 0.85 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 1,199,687
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.92 15.03 10.59 10.71 10.33 5.66 15.38 1.60%
EPS 1.04 0.85 0.71 0.42 0.84 -1.52 0.42 16.29%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8982 0.8782 0.8682 0.8257 0.8179 0.8472 0.9045 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.30 0.38 0.38 0.16 0.61 0.69 -
P/RPS 2.01 1.99 3.58 3.53 1.55 10.73 4.51 -12.59%
P/EPS 32.48 35.19 53.52 90.48 19.05 -40.13 164.29 -23.65%
EY 3.08 2.84 1.87 1.11 5.25 -2.49 0.61 30.94%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.44 0.46 0.20 0.72 0.77 -11.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 29/01/10 19/02/09 27/02/08 27/02/07 -
Price 0.295 0.31 0.37 0.37 0.16 0.60 0.69 -
P/RPS 1.74 2.06 3.49 3.44 1.55 10.56 4.51 -14.66%
P/EPS 28.18 36.36 52.11 88.10 19.05 -39.47 164.29 -25.44%
EY 3.55 2.75 1.92 1.14 5.25 -2.53 0.61 34.08%
DY 3.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.43 0.45 0.20 0.71 0.77 -13.15%

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