[MKLAND] QoQ TTM 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- 58.68%
YoY- 160.0%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 862,644 860,760 774,078 591,292 471,400 405,735 459,980 52.01%
PBT 258,858 255,401 220,387 165,031 107,441 72,025 65,675 149.31%
Tax -77,741 -77,374 -69,776 -54,095 -37,529 -27,673 -21,989 131.89%
NP 181,117 178,027 150,611 110,936 69,912 44,352 43,686 157.85%
-
NP to SH 181,117 178,027 150,611 110,936 69,912 44,352 43,686 157.85%
-
Tax Rate 30.03% 30.30% 31.66% 32.78% 34.93% 38.42% 33.48% -
Total Cost 681,527 682,733 623,467 480,356 401,488 361,383 416,294 38.86%
-
Net Worth 905,676 973,895 607,768 572,582 505,257 501,371 326,676 97.22%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 23,466 23,466 23,466 23,466 - - - -
Div Payout % 12.96% 13.18% 15.58% 21.15% - - - -
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 905,676 973,895 607,768 572,582 505,257 501,371 326,676 97.22%
NOSH 1,176,203 1,316,075 1,176,705 1,173,324 1,175,018 1,173,348 355,083 122.05%
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 21.00% 20.68% 19.46% 18.76% 14.83% 10.93% 9.50% -
ROE 20.00% 18.28% 24.78% 19.37% 13.84% 8.85% 13.37% -
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 73.34 65.40 65.78 50.39 40.12 34.58 129.54 -31.53%
EPS 15.40 13.53 12.80 9.45 5.95 3.78 12.30 16.14%
DPS 2.00 1.78 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.77 0.74 0.5165 0.488 0.43 0.4273 0.92 -11.17%
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 71.47 71.31 64.13 48.99 39.06 33.62 38.11 52.01%
EPS 15.01 14.75 12.48 9.19 5.79 3.67 3.62 157.87%
DPS 1.94 1.94 1.94 1.94 0.00 0.00 0.00 -
NAPS 0.7504 0.8069 0.5035 0.4744 0.4186 0.4154 0.2707 97.21%
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 2.60 2.83 2.28 3.37 4.24 4.11 1.00 88.97%
P/EPS 12.40 13.68 11.72 17.98 28.57 37.57 10.57 11.22%
EY 8.06 7.31 8.53 5.56 3.50 2.66 9.46 -10.11%
DY 1.04 0.96 1.33 1.18 0.00 0.00 0.00 -
P/NAPS 2.48 2.50 2.90 3.48 3.95 3.32 1.41 45.65%
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 2.92 2.98 2.39 3.02 4.19 5.21 1.20 80.81%
P/EPS 13.90 14.42 12.27 16.08 28.24 47.62 12.60 6.75%
EY 7.20 6.94 8.15 6.22 3.54 2.10 7.94 -6.30%
DY 0.93 0.91 1.27 1.32 0.00 0.00 0.00 -
P/NAPS 2.78 2.64 3.04 3.11 3.91 4.21 1.68 39.85%

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