[MKLAND] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 8.81%
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 421,544 451,838 523,283 451,300 472,437 307,357 251,116 9.01%
PBT 54,207 74,567 73,461 41,041 37,177 19,046 -34,933 -
Tax -13,676 -7,314 -26,458 -14,498 -16,499 -4,524 48,141 -
NP 40,531 67,253 47,003 26,543 20,678 14,522 13,208 20.53%
-
NP to SH 40,531 67,253 47,003 26,543 20,678 14,522 13,208 20.53%
-
Tax Rate 25.23% 9.81% 36.02% 35.33% 44.38% 23.75% - -
Total Cost 381,013 384,585 476,280 424,757 451,759 292,835 237,908 8.16%
-
Net Worth 1,144,360 1,144,360 1,108,222 1,084,130 1,060,039 1,041,572 995,740 2.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 12,051 36,137 12,045 - - - -
Div Payout % - 17.92% 76.88% 45.38% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,144,360 1,144,360 1,108,222 1,084,130 1,060,039 1,041,572 995,740 2.34%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,197,209 1,199,687 0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.61% 14.88% 8.98% 5.88% 4.38% 4.72% 5.26% -
ROE 3.54% 5.88% 4.24% 2.45% 1.95% 1.39% 1.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.99 37.51 43.44 37.47 39.22 25.67 20.93 8.93%
EPS 3.36 5.58 3.90 2.20 1.72 1.21 1.10 20.44%
DPS 0.00 1.00 3.00 1.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.92 0.90 0.88 0.87 0.83 2.27%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 36.24 38.84 44.98 38.79 40.61 26.42 21.59 9.01%
EPS 3.48 5.78 4.04 2.28 1.78 1.25 1.14 20.43%
DPS 0.00 1.04 3.11 1.04 0.00 0.00 0.00 -
NAPS 0.9837 0.9837 0.9526 0.9319 0.9112 0.8953 0.8559 2.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.37 0.40 0.36 0.34 0.30 0.38 0.38 -
P/RPS 1.06 1.07 0.83 0.91 0.76 1.48 1.82 -8.61%
P/EPS 11.00 7.16 9.23 15.43 17.48 31.33 34.52 -17.34%
EY 9.09 13.96 10.84 6.48 5.72 3.19 2.90 20.96%
DY 0.00 2.50 8.33 2.94 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.39 0.38 0.34 0.44 0.46 -2.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 16/02/15 27/02/14 27/02/13 23/02/12 24/02/11 29/01/10 -
Price 0.37 0.445 0.435 0.295 0.31 0.37 0.37 -
P/RPS 1.06 1.19 1.00 0.79 0.79 1.44 1.77 -8.18%
P/EPS 11.00 7.97 11.15 13.39 18.06 30.50 33.61 -16.97%
EY 9.09 12.55 8.97 7.47 5.54 3.28 2.98 20.41%
DY 0.00 2.25 6.90 3.39 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.47 0.33 0.35 0.43 0.45 -2.35%

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