[MKLAND] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -87.12%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 903,937 672,944 438,465 177,727 925,669 745,729 443,516 60.82%
PBT 164,313 130,470 89,188 28,634 221,334 171,936 94,277 44.87%
Tax -44,108 -39,635 -22,987 -7,831 -59,763 -51,752 -29,127 31.90%
NP 120,205 90,835 66,201 20,803 161,571 120,184 65,150 50.48%
-
NP to SH 120,205 90,835 66,201 20,803 161,571 120,184 65,150 50.48%
-
Tax Rate 26.84% 30.38% 25.77% 27.35% 27.00% 30.10% 30.90% -
Total Cost 783,732 582,109 372,264 156,924 764,098 625,545 378,366 62.56%
-
Net Worth 1,062,052 1,049,488 1,024,970 1,003,865 957,666 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 24,137 - - - 59,115 - - -
Div Payout % 20.08% - - - 36.59% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,062,052 1,049,488 1,024,970 1,003,865 957,666 0 0 -
NOSH 1,206,877 1,206,308 1,205,847 1,209,476 1,182,303 1,176,307 1,175,179 1.79%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.30% 13.50% 15.10% 11.71% 17.45% 16.12% 14.69% -
ROE 11.32% 8.66% 6.46% 2.07% 16.87% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.90 55.79 36.36 14.69 78.29 63.40 37.74 57.99%
EPS 9.96 7.53 5.49 1.72 13.66 10.21 5.54 47.90%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.83 0.81 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,209,476
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.70 57.85 37.69 15.28 79.57 64.10 38.12 60.83%
EPS 10.33 7.81 5.69 1.79 13.89 10.33 5.60 50.46%
DPS 2.07 0.00 0.00 0.00 5.08 0.00 0.00 -
NAPS 0.9129 0.9021 0.8811 0.8629 0.8232 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.55 1.77 1.99 2.51 2.83 2.30 -
P/RPS 1.47 2.78 4.87 13.54 3.21 4.46 6.09 -61.26%
P/EPS 11.04 20.58 32.24 115.70 18.37 27.70 41.49 -58.66%
EY 9.05 4.86 3.10 0.86 5.44 3.61 2.41 141.78%
DY 1.82 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.25 1.78 2.08 2.40 3.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 01/09/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 -
Price 0.97 1.23 1.99 1.91 2.31 2.71 3.34 -
P/RPS 1.30 2.20 5.47 13.00 2.95 4.27 8.85 -72.19%
P/EPS 9.74 16.33 36.25 111.05 16.90 26.52 60.25 -70.35%
EY 10.27 6.12 2.76 0.90 5.92 3.77 1.66 237.38%
DY 2.06 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 1.10 1.41 2.34 2.30 2.85 0.00 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