[MKLAND] YoY Cumulative 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- 164.83%
YoY- 20.09%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 222,332 259,241 204,196 181,427 127,845 129,257 124,624 10.12%
PBT 32,358 29,240 19,547 16,635 11,631 4,791 18,224 10.03%
Tax -11,538 -9,975 -6,939 -6,365 -3,079 252 -8,111 6.04%
NP 20,820 19,265 12,608 10,270 8,552 5,043 10,113 12.78%
-
NP to SH 20,820 19,265 12,608 10,270 8,552 5,043 10,113 12.78%
-
Tax Rate 35.66% 34.11% 35.50% 38.26% 26.47% -5.26% 44.51% -
Total Cost 201,512 239,976 191,588 171,157 119,293 124,214 114,511 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 - 12,045 12,045 - - - - -
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 1.82% 1.74% 1.16% 0.97% 0.82% 0.51% 1.02% -
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 18.46 21.52 16.95 15.06 10.61 10.77 10.35 10.11%
EPS 1.73 1.60 1.05 0.85 0.71 0.42 0.84 12.79%
DPS 0.00 1.00 1.00 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 18.42 21.48 16.92 15.03 10.59 10.71 10.33 10.11%
EPS 1.72 1.60 1.04 0.85 0.71 0.42 0.84 12.68%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.9481 0.9182 0.8982 0.8782 0.8682 0.8257 0.8179 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 2.17 1.67 2.01 1.99 3.58 3.53 1.55 5.76%
P/EPS 23.14 22.51 32.48 35.19 53.52 90.48 19.05 3.29%
EY 4.32 4.44 3.08 2.84 1.87 1.11 5.25 -3.19%
DY 0.00 2.78 2.94 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 2.41 2.02 1.74 2.06 3.49 3.44 1.55 7.62%
P/EPS 25.75 27.20 28.18 36.36 52.11 88.10 19.05 5.14%
EY 3.88 3.68 3.55 2.75 1.92 1.14 5.25 -4.91%
DY 0.00 2.30 3.39 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