[MKLAND] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 21.64%
YoY- 53.27%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 389,341 417,685 528,783 499,007 394,764 377,767 246,072 7.93%
PBT 38,446 75,937 77,173 48,222 35,233 30,563 -35,619 -
Tax -8,836 -8,674 -27,850 -15,935 -14,168 -10,842 47,723 -
NP 29,610 67,263 49,323 32,287 21,065 19,721 12,104 16.06%
-
NP to SH 29,610 67,263 49,323 32,287 21,065 19,721 12,104 16.06%
-
Tax Rate 22.98% 11.42% 36.09% 33.05% 40.21% 35.47% - -
Total Cost 359,731 350,422 479,460 466,720 373,699 358,046 233,968 7.42%
-
Net Worth 1,131,924 1,144,360 1,120,268 1,096,176 1,072,085 1,047,769 989,652 2.26%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 12,051 24,091 24,091 - - - -
Div Payout % - 17.92% 48.84% 74.62% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,131,924 1,144,360 1,120,268 1,096,176 1,072,085 1,047,769 989,652 2.26%
NOSH 1,207,000 1,207,000 1,207,000 1,207,000 1,207,000 1,204,333 1,192,352 0.20%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.61% 16.10% 9.33% 6.47% 5.34% 5.22% 4.92% -
ROE 2.62% 5.88% 4.40% 2.95% 1.96% 1.88% 1.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.68 34.67 43.90 41.43 32.77 31.37 20.64 7.95%
EPS 2.49 5.58 4.09 2.68 1.75 1.64 1.02 16.02%
DPS 0.00 1.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.93 0.91 0.89 0.87 0.83 2.27%
Adjusted Per Share Value based on latest NOSH - 1,207,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.47 35.90 45.45 42.89 33.93 32.47 21.15 7.94%
EPS 2.55 5.78 4.24 2.78 1.81 1.70 1.04 16.10%
DPS 0.00 1.04 2.07 2.07 0.00 0.00 0.00 -
NAPS 0.973 0.9837 0.963 0.9423 0.9216 0.9007 0.8507 2.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.375 0.425 0.425 0.315 0.29 0.38 0.34 -
P/RPS 1.15 1.23 0.97 0.76 0.88 1.21 1.65 -5.83%
P/EPS 15.09 7.61 10.38 11.75 16.58 23.21 33.49 -12.43%
EY 6.63 13.14 9.63 8.51 6.03 4.31 2.99 14.17%
DY 0.00 2.35 4.71 6.35 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.46 0.35 0.33 0.44 0.41 -0.82%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 25/05/15 26/05/14 21/05/13 23/05/12 20/05/11 25/05/10 -
Price 0.33 0.42 0.46 0.40 0.26 0.38 0.27 -
P/RPS 1.01 1.21 1.05 0.97 0.79 1.21 1.31 -4.23%
P/EPS 13.28 7.52 11.23 14.92 14.87 23.21 26.60 -10.92%
EY 7.53 13.29 8.90 6.70 6.73 4.31 3.76 12.25%
DY 0.00 2.38 4.35 5.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.49 0.44 0.29 0.44 0.33 0.98%

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