[MKLAND] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
19-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 25.05%
YoY- 451.76%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 402,170 186,475 1,035,161 539,712 468,687 372,883 252,073 36.42%
PBT 108,342 45,492 258,382 79,596 64,296 59,035 48,958 69.57%
Tax -33,322 -13,884 -77,711 -26,241 -21,629 -18,756 -14,637 72.79%
NP 75,020 31,608 180,671 53,355 42,667 40,279 34,321 68.18%
-
NP to SH 75,020 31,608 180,671 53,355 42,667 40,279 34,321 68.18%
-
Tax Rate 30.76% 30.52% 30.08% 32.97% 33.64% 31.77% 29.90% -
Total Cost 327,150 154,867 854,490 486,357 426,020 332,604 217,752 31.07%
-
Net Worth 572,922 505,257 501,955 326,808 316,183 316,122 309,743 50.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 23,480 - - - - - - -
Div Payout % 31.30% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 572,922 505,257 501,955 326,808 316,183 316,122 309,743 50.51%
NOSH 1,174,021 1,175,018 1,174,713 355,226 355,262 355,193 356,026 121.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.65% 16.95% 17.45% 9.89% 9.10% 10.80% 13.62% -
ROE 13.09% 6.26% 35.99% 16.33% 13.49% 12.74% 11.08% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.26 15.87 88.12 151.93 131.93 104.98 70.80 -38.28%
EPS 6.39 2.69 15.38 15.02 12.01 11.34 9.64 -23.91%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 0.43 0.4273 0.92 0.89 0.89 0.87 -31.91%
Adjusted Per Share Value based on latest NOSH - 355,083
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.57 16.03 88.98 46.39 40.29 32.05 21.67 36.41%
EPS 6.45 2.72 15.53 4.59 3.67 3.46 2.95 68.21%
DPS 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4925 0.4343 0.4315 0.2809 0.2718 0.2717 0.2663 50.50%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.70 1.42 1.30 1.35 1.50 2.25 -
P/RPS 4.96 10.71 1.61 0.00 0.00 0.00 1.91 88.60%
P/EPS 26.60 63.20 9.23 0.00 0.00 0.00 19.67 22.22%
EY 3.76 1.58 10.83 0.00 0.00 0.00 5.08 -18.13%
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.95 3.32 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 19/06/02 25/02/02 29/11/01 27/08/01 -
Price 1.52 1.68 1.80 1.55 1.56 1.39 1.64 -
P/RPS 4.44 10.59 2.04 0.00 0.00 0.00 1.39 116.43%
P/EPS 23.79 62.45 11.70 0.00 0.00 0.00 14.34 40.01%
EY 4.20 1.60 8.54 0.00 0.00 0.00 6.98 -28.66%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.91 4.21 0.00 0.00 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