[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 18.67%
YoY- 251.65%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 742,324 860,760 874,642 804,340 745,900 1,035,161 462,610 37.02%
PBT 126,368 255,390 238,650 216,684 181,968 258,382 68,225 50.76%
Tax -44,756 -77,363 -71,472 -66,644 -55,536 -77,711 -22,492 58.13%
NP 81,612 178,027 167,178 150,040 126,432 180,671 45,732 47.07%
-
NP to SH 82,384 178,027 167,178 150,040 126,432 180,671 45,732 47.99%
-
Tax Rate 35.42% 30.29% 29.95% 30.76% 30.52% 30.08% 32.97% -
Total Cost 660,712 682,733 707,464 654,300 619,468 854,490 416,877 35.89%
-
Net Worth 0 878,266 605,807 572,922 505,257 501,955 326,808 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 46,960 - - - -
Div Payout % - - - 31.30% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 878,266 605,807 572,922 505,257 501,955 326,808 -
NOSH 1,176,203 1,186,846 1,172,909 1,174,021 1,175,018 1,174,713 355,226 121.99%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.99% 20.68% 19.11% 18.65% 16.95% 17.45% 9.89% -
ROE 0.00% 20.27% 27.60% 26.19% 25.02% 35.99% 13.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 63.11 72.52 74.57 68.51 63.48 88.12 130.23 -38.27%
EPS 6.96 15.00 14.25 12.78 10.76 15.38 12.87 -33.59%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.00 0.74 0.5165 0.488 0.43 0.4273 0.92 -
Adjusted Per Share Value based on latest NOSH - 1,173,324
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 61.50 71.31 72.46 66.64 61.80 85.76 38.33 37.01%
EPS 6.83 14.75 13.85 12.43 10.47 14.97 3.79 48.03%
DPS 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
NAPS 0.00 0.7276 0.5019 0.4747 0.4186 0.4159 0.2708 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.91 1.85 1.50 1.70 1.70 1.42 1.30 -
P/RPS 3.03 2.55 2.01 2.48 2.68 1.61 0.00 -
P/EPS 27.27 12.33 10.52 13.30 15.80 9.23 0.00 -
EY 3.67 8.11 9.50 7.52 6.33 10.83 0.00 -
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 0.00 2.50 2.90 3.48 3.95 3.32 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 25/08/03 29/05/03 28/02/03 29/11/02 29/08/02 19/06/02 -
Price 2.14 1.95 1.57 1.52 1.68 1.80 1.55 -
P/RPS 3.39 2.69 2.11 2.22 2.65 2.04 0.00 -
P/EPS 30.55 13.00 11.01 11.89 15.61 11.70 0.00 -
EY 3.27 7.69 9.08 8.41 6.40 8.54 0.00 -
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.00 2.64 3.04 3.11 3.91 4.21 0.00 -

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