[MKLAND] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 84.47%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Revenue 253,902 331,102 672,944 745,729 655,982 539,712 289,223 -2.00%
PBT 14,480 63,537 130,470 171,936 178,988 79,596 40,751 -14.89%
Tax -7,377 -18,619 -39,635 -51,752 -53,604 -26,241 -13,235 -8.70%
NP 7,103 44,918 90,835 120,184 125,384 53,355 27,516 -19.02%
-
NP to SH 7,103 44,918 90,835 120,184 125,384 53,355 27,516 -19.02%
-
Tax Rate 50.95% 29.30% 30.38% 30.10% 29.95% 32.97% 32.48% -
Total Cost 246,799 286,184 582,109 625,545 530,598 486,357 261,707 -0.90%
-
Net Worth 1,071,469 1,083,812 1,049,488 0 605,807 326,808 262,733 24.49%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Net Worth 1,071,469 1,083,812 1,049,488 0 605,807 326,808 262,733 24.49%
NOSH 1,203,898 1,204,235 1,206,308 1,176,307 1,172,909 355,226 355,045 20.96%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
NP Margin 2.80% 13.57% 13.50% 16.12% 19.11% 9.89% 9.51% -
ROE 0.66% 4.14% 8.66% 0.00% 20.70% 16.33% 10.47% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
RPS 21.09 27.49 55.79 63.40 55.93 151.93 81.46 -18.99%
EPS 0.59 3.73 7.53 10.21 10.69 15.02 7.75 -33.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.87 0.00 0.5165 0.92 0.74 2.91%
Adjusted Per Share Value based on latest NOSH - 1,180,366
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
RPS 21.83 28.46 57.85 64.10 56.39 46.39 24.86 -2.00%
EPS 0.61 3.86 7.81 10.33 10.78 4.59 2.37 -19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.921 0.9316 0.9021 0.00 0.5208 0.2809 0.2258 24.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/10/00 -
Price 0.75 0.74 1.55 2.83 1.50 1.30 1.95 -
P/RPS 3.56 2.69 2.78 4.46 2.68 0.00 2.39 6.40%
P/EPS 127.12 19.84 20.58 27.70 14.03 0.00 25.16 28.71%
EY 0.79 5.04 4.86 3.61 7.13 0.00 3.97 -22.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 1.78 0.00 2.90 0.00 2.64 -16.34%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Date 31/05/07 25/05/06 30/05/05 27/05/04 29/05/03 19/06/02 20/12/00 -
Price 0.94 0.69 1.23 2.71 1.57 1.55 1.55 -
P/RPS 4.46 2.51 2.20 4.27 2.81 0.00 1.90 14.22%
P/EPS 159.32 18.50 16.33 26.52 14.69 0.00 20.00 38.18%
EY 0.63 5.41 6.12 3.77 6.81 0.00 5.00 -27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.77 1.41 0.00 3.04 0.00 2.09 -10.04%

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