[MKLAND] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 2.5%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 476,937 495,084 437,337 440,214 289,738 250,438 180,062 17.61%
PBT 75,204 65,625 39,667 32,874 16,481 -33,222 -44,301 -
Tax -7,356 -23,894 -15,273 -13,440 -3,268 47,794 -3,211 14.80%
NP 67,848 41,731 24,394 19,434 13,213 14,572 -47,512 -
-
NP to SH 67,848 41,731 24,394 19,434 13,213 14,572 -47,512 -
-
Tax Rate 9.78% 36.41% 38.50% 40.88% 19.83% - - -
Total Cost 409,089 453,353 412,943 420,780 276,525 235,866 227,574 10.26%
-
Net Worth 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 999,319 970,221 2.96%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 24,097 36,137 - - - - - -
Div Payout % 35.52% 86.60% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,156,406 1,108,222 1,084,130 1,066,450 1,045,514 999,319 970,221 2.96%
NOSH 1,207,000 1,207,000 1,207,000 1,211,875 1,215,714 1,203,999 1,197,804 0.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 14.23% 8.43% 5.58% 4.41% 4.56% 5.82% -26.39% -
ROE 5.87% 3.77% 2.25% 1.82% 1.26% 1.46% -4.90% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.59 41.10 36.31 36.33 23.83 20.80 15.03 17.50%
EPS 5.63 3.46 2.03 1.60 1.09 1.21 -3.97 -
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.92 0.90 0.88 0.86 0.83 0.81 2.87%
Adjusted Per Share Value based on latest NOSH - 1,211,875
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.00 42.56 37.59 37.84 24.91 21.53 15.48 17.61%
EPS 5.83 3.59 2.10 1.67 1.14 1.25 -4.08 -
DPS 2.07 3.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 0.9526 0.9319 0.9167 0.8987 0.859 0.834 2.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.475 0.355 0.37 0.26 0.31 0.40 0.18 -
P/RPS 1.20 0.86 1.02 0.72 1.30 1.92 1.20 0.00%
P/EPS 8.43 10.25 18.27 16.21 28.52 33.05 -4.54 -
EY 11.86 9.76 5.47 6.17 3.51 3.03 -22.04 -
DY 4.21 8.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.41 0.30 0.36 0.48 0.22 14.27%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 29/11/12 24/11/11 25/11/10 25/11/09 27/11/08 -
Price 0.445 0.36 0.34 0.31 0.35 0.37 0.16 -
P/RPS 1.12 0.88 0.94 0.85 1.47 1.78 1.06 0.92%
P/EPS 7.90 10.39 16.79 19.33 32.20 30.57 -4.03 -
EY 12.66 9.62 5.96 5.17 3.11 3.27 -24.79 -
DY 4.49 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.38 0.35 0.41 0.45 0.20 14.88%

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