[MKLAND] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -0.75%
YoY- -25.6%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 441,469 469,284 458,852 903,937 897,258 876,930 710,908 -27.23%
PBT 84,716 86,602 86,376 164,313 173,960 178,376 114,536 -18.22%
Tax -24,825 -25,286 -25,504 -44,108 -52,846 -45,974 -31,324 -14.37%
NP 59,890 61,316 60,872 120,205 121,113 132,402 83,212 -19.70%
-
NP to SH 59,890 61,316 60,872 120,205 121,113 132,402 83,212 -19.70%
-
Tax Rate 29.30% 29.20% 29.53% 26.84% 30.38% 25.77% 27.35% -
Total Cost 381,578 407,968 397,980 783,732 776,145 744,528 627,696 -28.26%
-
Net Worth 1,083,812 1,086,307 1,074,922 1,062,052 1,049,488 1,024,970 1,003,865 5.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 24,137 - - - -
Div Payout % - - - 20.08% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,083,812 1,086,307 1,074,922 1,062,052 1,049,488 1,024,970 1,003,865 5.24%
NOSH 1,204,235 1,207,007 1,207,777 1,206,877 1,206,308 1,205,847 1,209,476 -0.28%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.57% 13.07% 13.27% 13.30% 13.50% 15.10% 11.71% -
ROE 5.53% 5.64% 5.66% 11.32% 11.54% 12.92% 8.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.66 38.88 37.99 74.90 74.38 72.72 58.78 -27.02%
EPS 4.97 5.08 5.04 9.96 10.04 10.98 6.88 -19.50%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.89 0.88 0.87 0.85 0.83 5.55%
Adjusted Per Share Value based on latest NOSH - 1,208,683
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.95 40.34 39.44 77.70 77.13 75.38 61.11 -27.23%
EPS 5.15 5.27 5.23 10.33 10.41 11.38 7.15 -19.66%
DPS 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
NAPS 0.9316 0.9338 0.924 0.9129 0.9021 0.8811 0.8629 5.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.74 0.51 0.89 1.10 1.55 1.77 1.99 -
P/RPS 2.02 1.31 2.34 1.47 2.08 2.43 3.39 -29.21%
P/EPS 14.88 10.04 17.66 11.04 15.44 16.12 28.92 -35.81%
EY 6.72 9.96 5.66 9.05 6.48 6.20 3.46 55.72%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.82 0.57 1.00 1.25 1.78 2.08 2.40 -51.15%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 23/11/05 01/09/05 30/05/05 28/02/05 30/11/04 -
Price 0.69 0.69 0.69 0.97 1.23 1.99 1.91 -
P/RPS 1.88 1.77 1.82 1.30 1.65 2.74 3.25 -30.59%
P/EPS 13.87 13.58 13.69 9.74 12.25 18.12 27.76 -37.06%
EY 7.21 7.36 7.30 10.27 8.16 5.52 3.60 58.95%
DY 0.00 0.00 0.00 2.06 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.78 1.10 1.41 2.34 2.30 -51.81%

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