[MKLAND] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 6.49%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 994,305 887,032 742,324 860,760 874,642 804,340 745,900 21.10%
PBT 229,248 188,554 126,368 255,390 238,650 216,684 181,968 16.63%
Tax -69,002 -58,254 -44,756 -77,363 -71,472 -66,644 -55,536 15.55%
NP 160,245 130,300 81,612 178,027 167,178 150,040 126,432 17.09%
-
NP to SH 160,245 130,300 82,384 178,027 167,178 150,040 126,432 17.09%
-
Tax Rate 30.10% 30.90% 35.42% 30.29% 29.95% 30.76% 30.52% -
Total Cost 834,060 756,732 660,712 682,733 707,464 654,300 619,468 21.91%
-
Net Worth 0 0 0 878,266 605,807 572,922 505,257 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 46,960 - -
Div Payout % - - - - - 31.30% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 0 0 0 878,266 605,807 572,922 505,257 -
NOSH 1,176,307 1,175,179 1,176,203 1,186,846 1,172,909 1,174,021 1,175,018 0.07%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 16.12% 14.69% 10.99% 20.68% 19.11% 18.65% 16.95% -
ROE 0.00% 0.00% 0.00% 20.27% 27.60% 26.19% 25.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 84.53 75.48 63.11 72.52 74.57 68.51 63.48 21.01%
EPS 13.61 11.08 6.96 15.00 14.25 12.78 10.76 16.94%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.00 0.00 0.00 0.74 0.5165 0.488 0.43 -
Adjusted Per Share Value based on latest NOSH - 1,316,075
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 82.38 73.49 61.50 71.31 72.46 66.64 61.80 21.10%
EPS 13.28 10.80 6.83 14.75 13.85 12.43 10.47 17.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.89 0.00 -
NAPS 0.00 0.00 0.00 0.7276 0.5019 0.4747 0.4186 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.83 2.30 1.91 1.85 1.50 1.70 1.70 -
P/RPS 3.35 3.05 3.03 2.55 2.01 2.48 2.68 16.02%
P/EPS 20.77 20.74 27.27 12.33 10.52 13.30 15.80 19.98%
EY 4.81 4.82 3.67 8.11 9.50 7.52 6.33 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.00 0.00 0.00 2.50 2.90 3.48 3.95 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 17/11/03 25/08/03 29/05/03 28/02/03 29/11/02 -
Price 2.71 3.34 2.14 1.95 1.57 1.52 1.68 -
P/RPS 3.21 4.42 3.39 2.69 2.11 2.22 2.65 13.62%
P/EPS 19.89 30.12 30.55 13.00 11.01 11.89 15.61 17.51%
EY 5.03 3.32 3.27 7.69 9.08 8.41 6.40 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.00 0.00 0.00 2.64 3.04 3.11 3.91 -

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