[MKLAND] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 58.16%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 710,908 925,669 994,305 887,032 742,324 860,760 874,642 -12.87%
PBT 114,536 221,334 229,248 188,554 126,368 255,390 238,650 -38.61%
Tax -31,324 -59,763 -69,002 -58,254 -44,756 -77,363 -71,472 -42.21%
NP 83,212 161,571 160,245 130,300 81,612 178,027 167,178 -37.11%
-
NP to SH 83,212 161,571 160,245 130,300 82,384 178,027 167,178 -37.11%
-
Tax Rate 27.35% 27.00% 30.10% 30.90% 35.42% 30.29% 29.95% -
Total Cost 627,696 764,098 834,060 756,732 660,712 682,733 707,464 -7.64%
-
Net Worth 1,003,865 957,666 0 0 0 878,266 605,807 39.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 59,115 - - - - - -
Div Payout % - 36.59% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,003,865 957,666 0 0 0 878,266 605,807 39.90%
NOSH 1,209,476 1,182,303 1,176,307 1,175,179 1,176,203 1,186,846 1,172,909 2.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.71% 17.45% 16.12% 14.69% 10.99% 20.68% 19.11% -
ROE 8.29% 16.87% 0.00% 0.00% 0.00% 20.27% 27.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 58.78 78.29 84.53 75.48 63.11 72.52 74.57 -14.63%
EPS 6.88 13.66 13.61 11.08 6.96 15.00 14.25 -38.37%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.00 0.00 0.00 0.74 0.5165 37.07%
Adjusted Per Share Value based on latest NOSH - 1,174,475
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 58.90 76.69 82.38 73.49 61.50 71.31 72.46 -12.86%
EPS 6.89 13.39 13.28 10.80 6.83 14.75 13.85 -37.13%
DPS 0.00 4.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8317 0.7934 0.00 0.00 0.00 0.7276 0.5019 39.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.99 2.51 2.83 2.30 1.91 1.85 1.50 -
P/RPS 3.39 3.21 3.35 3.05 3.03 2.55 2.01 41.55%
P/EPS 28.92 18.37 20.77 20.74 27.27 12.33 10.52 95.87%
EY 3.46 5.44 4.81 4.82 3.67 8.11 9.50 -48.90%
DY 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.10 0.00 0.00 0.00 2.50 2.90 -11.82%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 27/02/04 17/11/03 25/08/03 29/05/03 -
Price 1.91 2.31 2.71 3.34 2.14 1.95 1.57 -
P/RPS 3.25 2.95 3.21 4.42 3.39 2.69 2.11 33.26%
P/EPS 27.76 16.90 19.89 30.12 30.55 13.00 11.01 84.93%
EY 3.60 5.92 5.03 3.32 3.27 7.69 9.08 -45.93%
DY 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.85 0.00 0.00 0.00 2.64 3.04 -16.92%

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