[MKLAND] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 16.01%
YoY- 371.21%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 257,935 185,581 204,778 253,812 215,695 186,475 118,096 68.09%
PBT 62,685 31,592 76,402 70,656 62,851 45,492 41,388 31.78%
Tax -17,938 -11,189 -23,759 -20,293 -19,438 -13,884 -16,161 7.18%
NP 44,747 20,403 52,643 50,363 43,413 31,608 25,227 46.37%
-
NP to SH 44,747 20,596 52,643 50,363 43,413 31,608 25,227 46.37%
-
Tax Rate 28.62% 35.42% 31.10% 28.72% 30.93% 30.52% 39.05% -
Total Cost 213,188 165,178 152,135 203,449 172,282 154,867 92,869 73.75%
-
Net Worth 0 0 973,895 607,768 572,582 505,257 501,371 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 23,466 - - -
Div Payout % - - - - 54.05% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 0 0 973,895 607,768 572,582 505,257 501,371 -
NOSH 1,174,475 1,176,203 1,316,075 1,176,705 1,173,324 1,175,018 1,173,348 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.35% 10.99% 25.71% 19.84% 20.13% 16.95% 21.36% -
ROE 0.00% 0.00% 5.41% 8.29% 7.58% 6.26% 5.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.96 15.78 15.56 21.57 18.38 15.87 10.06 68.03%
EPS 3.81 1.74 4.00 4.28 3.70 2.69 2.15 46.28%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.00 0.00 0.74 0.5165 0.488 0.43 0.4273 -
Adjusted Per Share Value based on latest NOSH - 1,176,705
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.37 15.38 16.97 21.03 17.87 15.45 9.78 68.14%
EPS 3.71 1.71 4.36 4.17 3.60 2.62 2.09 46.45%
DPS 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.00 0.00 0.8069 0.5035 0.4744 0.4186 0.4154 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.30 1.91 1.85 1.50 1.70 1.70 1.42 -
P/RPS 10.47 12.11 11.89 6.95 9.25 10.71 14.11 -17.99%
P/EPS 60.37 109.08 46.25 35.05 45.95 63.20 66.05 -5.80%
EY 1.66 0.92 2.16 2.85 2.18 1.58 1.51 6.49%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.00 0.00 2.50 2.90 3.48 3.95 3.32 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 25/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 3.34 2.14 1.95 1.57 1.52 1.68 1.80 -
P/RPS 15.21 13.56 12.53 7.28 8.27 10.59 17.88 -10.19%
P/EPS 87.67 122.21 48.75 36.68 41.08 62.45 83.72 3.11%
EY 1.14 0.82 2.05 2.73 2.43 1.60 1.19 -2.81%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.00 0.00 2.64 3.04 3.11 3.91 4.21 -

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