[MKLAND] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 1.74%
YoY- 159.06%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Revenue 375,115 841,980 917,815 862,644 471,400 211,218 211,218 12.16%
PBT 43,385 157,460 218,377 258,858 107,441 34,616 34,616 4.61%
Tax -8,408 -42,843 -56,405 -77,741 -37,529 -12,154 -12,154 -7.10%
NP 34,977 114,617 161,972 181,117 69,912 22,462 22,462 9.25%
-
NP to SH 34,977 114,617 161,972 181,117 69,912 22,462 22,462 9.25%
-
Tax Rate 19.38% 27.21% 25.83% 30.03% 34.93% 35.11% 35.11% -
Total Cost 340,138 727,363 755,843 681,527 401,488 188,756 188,756 12.49%
-
Net Worth 1,102,874 1,074,922 1,003,865 905,676 505,257 284,411 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Div - - 35,953 23,466 - - - -
Div Payout % - - 22.20% 12.96% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Net Worth 1,102,874 1,074,922 1,003,865 905,676 505,257 284,411 0 -
NOSH 1,225,416 1,207,777 1,209,476 1,176,203 1,175,018 355,514 355,764 28.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
NP Margin 9.32% 13.61% 17.65% 21.00% 14.83% 10.63% 10.63% -
ROE 3.17% 10.66% 16.13% 20.00% 13.84% 7.90% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
RPS 30.61 69.71 75.89 73.34 40.12 59.41 59.37 -12.40%
EPS 2.85 9.49 13.39 15.40 5.95 6.32 6.31 -14.68%
DPS 0.00 0.00 2.97 2.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.83 0.77 0.43 0.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,176,203
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
RPS 32.24 72.38 78.90 74.15 40.52 18.16 18.16 12.15%
EPS 3.01 9.85 13.92 15.57 6.01 1.93 1.93 9.29%
DPS 0.00 0.00 3.09 2.02 0.00 0.00 0.00 -
NAPS 0.948 0.924 0.8629 0.7785 0.4343 0.2445 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/03/01 28/09/01 -
Price 0.47 0.89 1.99 1.91 1.70 1.03 1.50 -
P/RPS 1.54 1.28 2.62 2.60 4.24 1.73 2.53 -9.44%
P/EPS 16.47 9.38 14.86 12.40 28.57 16.30 23.76 -7.06%
EY 6.07 10.66 6.73 8.06 3.50 6.13 4.21 7.58%
DY 0.00 0.00 1.49 1.04 0.00 0.00 0.00 -
P/NAPS 0.52 1.00 2.40 2.48 3.95 1.29 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Date 30/11/06 23/11/05 30/11/04 17/11/03 29/11/02 - - -
Price 0.63 0.69 1.91 2.14 1.68 0.00 0.00 -
P/RPS 2.06 0.99 2.52 2.92 4.19 0.00 0.00 -
P/EPS 22.07 7.27 14.26 13.90 28.24 0.00 0.00 -
EY 4.53 13.75 7.01 7.20 3.54 0.00 0.00 -
DY 0.00 0.00 1.56 0.93 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 2.30 2.78 3.91 0.00 0.00 -

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