[MKLAND] YoY 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
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Revenue 371,286 469,284 876,930 887,032 804,340 468,687 367,700 0.15%
PBT 20,170 86,602 178,376 188,554 216,684 64,296 63,854 -16.42%
Tax -9,980 -25,286 -45,974 -58,254 -66,644 -21,629 -20,300 -10.46%
NP 10,190 61,316 132,402 130,300 150,040 42,667 43,554 -20.24%
-
NP to SH 10,190 61,316 132,402 130,300 150,040 42,667 43,554 -20.24%
-
Tax Rate 49.48% 29.20% 25.77% 30.90% 30.76% 33.64% 31.79% -
Total Cost 361,096 407,968 744,528 756,732 654,300 426,020 324,146 1.69%
-
Net Worth 1,091,785 1,086,307 1,024,970 0 572,922 316,183 255,782 25.35%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Div - - - - 46,960 - - -
Div Payout % - - - - 31.30% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Net Worth 1,091,785 1,086,307 1,024,970 0 572,922 316,183 255,782 25.35%
NOSH 1,213,095 1,207,007 1,205,847 1,175,179 1,174,021 355,262 355,252 21.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
NP Margin 2.74% 13.07% 15.10% 14.69% 18.65% 9.10% 11.84% -
ROE 0.93% 5.64% 12.92% 0.00% 26.19% 13.49% 17.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
RPS 30.61 38.88 72.72 75.48 68.51 131.93 103.50 -17.27%
EPS 0.84 5.08 10.98 11.08 12.78 12.01 12.26 -34.12%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.90 0.90 0.85 0.00 0.488 0.89 0.72 3.53%
Adjusted Per Share Value based on latest NOSH - 1,174,475
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
RPS 30.76 38.88 72.65 73.49 66.64 38.83 30.46 0.15%
EPS 0.84 5.08 10.97 10.80 12.43 3.53 3.61 -20.31%
DPS 0.00 0.00 0.00 0.00 3.89 0.00 0.00 -
NAPS 0.9045 0.90 0.8492 0.00 0.4747 0.262 0.2119 25.35%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 -
Price 0.69 0.51 1.77 2.30 1.70 1.35 2.66 -
P/RPS 2.25 1.31 2.43 3.05 2.48 0.00 2.57 -2.04%
P/EPS 82.14 10.04 16.12 20.74 13.30 0.00 21.70 23.03%
EY 1.22 9.96 6.20 4.82 7.52 0.00 4.61 -18.69%
DY 0.00 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.77 0.57 2.08 0.00 3.48 0.00 3.69 -21.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Date 27/02/07 24/02/06 28/02/05 27/02/04 28/02/03 25/02/02 07/09/00 -
Price 0.69 0.69 1.99 3.34 1.52 1.56 2.25 -
P/RPS 2.25 1.77 2.74 4.42 2.22 0.00 2.17 0.56%
P/EPS 82.14 13.58 18.12 30.12 11.89 0.00 18.35 26.28%
EY 1.22 7.36 5.52 3.32 8.41 0.00 5.45 -20.79%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.77 0.77 2.34 0.00 3.11 0.00 3.12 -19.57%

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