[MKLAND] YoY 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- 218.85%
YoY- -26.22%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 112,253 98,290 66,067 48,448 47,770 34,547 104,268 1.23%
PBT 11,696 10,322 6,019 3,454 5,165 -8,862 3,659 21.34%
Tax -3,155 -3,930 -871 385 38 -970 -1,504 13.12%
NP 8,541 6,392 5,148 3,839 5,203 -9,832 2,155 25.77%
-
NP to SH 8,541 6,392 5,148 3,839 5,203 -9,832 2,155 25.77%
-
Tax Rate 26.98% 38.07% 14.47% -11.15% -0.74% - 41.10% -
Total Cost 103,712 91,898 60,919 44,609 42,567 44,379 102,113 0.25%
-
Net Worth 1,084,130 1,060,039 1,041,572 995,740 992,199 1,019,170 1,077,499 0.10%
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 % 141.04% - - - - - - -
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 1,041,572 995,740 992,199 1,019,170 1,077,499 0.10%
NOSH 1,207,000 1,207,000 1,197,209 1,199,687 1,209,999 1,199,024 1,197,222 0.13%
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 7.61% 6.50% 7.79% 7.92% 10.89% -28.46% 2.07% -
ROE 0.79% 0.60% 0.49% 0.39% 0.52% -0.96% 0.20% -
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 9.32 8.16 5.52 4.04 3.95 2.88 8.71 1.13%
EPS 0.71 0.53 0.43 0.32 0.43 -0.82 0.18 25.67%
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 9.65 8.45 5.68 4.16 4.11 2.97 8.96 1.24%
EPS 0.73 0.55 0.44 0.33 0.45 -0.85 0.19 25.12%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9319 0.9112 0.8953 0.8559 0.8529 0.8761 0.9262 0.10%
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 3.65 3.68 6.89 9.41 4.05 21.17 7.92 -12.10%
P/EPS 47.95 56.54 88.37 118.75 37.21 -74.39 383.33 -29.25%
EY 2.09 1.77 1.13 0.84 2.69 -1.34 0.26 41.48%
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 3.17 3.80 6.70 9.16 4.05 20.82 7.92 -14.14%
P/EPS 41.61 58.42 86.05 115.63 37.21 -73.17 383.33 -30.90%
EY 2.40 1.71 1.16 0.86 2.69 -1.37 0.26 44.78%
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