[MKLAND] YoY Cumulative 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- 216.32%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Revenue 185,643 234,642 438,465 443,516 402,170 468,687 183,850 0.15%
PBT 10,085 43,301 89,188 94,277 108,342 64,296 31,927 -16.42%
Tax -4,990 -12,643 -22,987 -29,127 -33,322 -21,629 -10,150 -10.46%
NP 5,095 30,658 66,201 65,150 75,020 42,667 21,777 -20.24%
-
NP to SH 5,095 30,658 66,201 65,150 75,020 42,667 21,777 -20.24%
-
Tax Rate 49.48% 29.20% 25.77% 30.90% 30.76% 33.64% 31.79% -
Total Cost 180,548 203,984 372,264 378,366 327,150 426,020 162,073 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 - - - - 23,480 - - -
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 0.47% 2.82% 6.46% 0.00% 13.09% 13.49% 8.51% -
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 15.30 19.44 36.36 37.74 34.26 131.93 51.75 -17.28%
EPS 0.42 2.54 5.49 5.54 6.39 12.01 6.13 -34.12%
DPS 0.00 0.00 0.00 0.00 2.00 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 15.38 19.44 36.33 36.75 33.32 38.83 15.23 0.15%
EPS 0.42 2.54 5.48 5.40 6.22 3.53 1.80 -20.27%
DPS 0.00 0.00 0.00 0.00 1.95 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 4.51 2.62 4.87 6.09 4.96 0.00 5.14 -2.01%
P/EPS 164.29 20.08 32.24 41.49 26.60 0.00 43.39 23.03%
EY 0.61 4.98 3.10 2.41 3.76 0.00 2.30 -18.67%
DY 0.00 0.00 0.00 0.00 1.18 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 4.51 3.55 5.47 8.85 4.44 0.00 4.35 0.56%
P/EPS 164.29 27.17 36.25 60.25 23.79 0.00 36.70 26.28%
EY 0.61 3.68 2.76 1.66 4.20 0.00 2.72 -20.76%
DY 0.00 0.00 0.00 0.00 1.32 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