[MKLAND] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -30.02%
YoY- 135.42%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 860,760 874,642 804,340 745,900 1,035,161 462,610 468,687 50.13%
PBT 255,390 238,650 216,684 181,968 258,382 68,225 64,296 151.44%
Tax -77,363 -71,472 -66,644 -55,536 -77,711 -22,492 -21,629 134.42%
NP 178,027 167,178 150,040 126,432 180,671 45,732 42,667 159.85%
-
NP to SH 178,027 167,178 150,040 126,432 180,671 45,732 42,667 159.85%
-
Tax Rate 30.29% 29.95% 30.76% 30.52% 30.08% 32.97% 33.64% -
Total Cost 682,733 707,464 654,300 619,468 854,490 416,877 426,020 37.06%
-
Net Worth 878,266 605,807 572,922 505,257 501,955 326,808 316,183 97.97%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 46,960 - - - - -
Div Payout % - - 31.30% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 878,266 605,807 572,922 505,257 501,955 326,808 316,183 97.97%
NOSH 1,186,846 1,172,909 1,174,021 1,175,018 1,174,713 355,226 355,262 123.96%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 20.68% 19.11% 18.65% 16.95% 17.45% 9.89% 9.10% -
ROE 20.27% 27.60% 26.19% 25.02% 35.99% 13.99% 13.49% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 72.52 74.57 68.51 63.48 88.12 130.23 131.93 -32.97%
EPS 15.00 14.25 12.78 10.76 15.38 12.87 12.01 16.02%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.5165 0.488 0.43 0.4273 0.92 0.89 -11.60%
Adjusted Per Share Value based on latest NOSH - 1,175,018
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 73.99 75.18 69.14 64.12 88.98 39.77 40.29 50.12%
EPS 15.30 14.37 12.90 10.87 15.53 3.93 3.67 159.70%
DPS 0.00 0.00 4.04 0.00 0.00 0.00 0.00 -
NAPS 0.755 0.5208 0.4925 0.4343 0.4315 0.2809 0.2718 97.97%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.85 1.50 1.70 1.70 1.42 1.30 1.35 -
P/RPS 2.55 2.01 2.48 2.68 1.61 0.00 0.00 -
P/EPS 12.33 10.52 13.30 15.80 9.23 0.00 0.00 -
EY 8.11 9.50 7.52 6.33 10.83 0.00 0.00 -
DY 0.00 0.00 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.90 3.48 3.95 3.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 28/02/03 29/11/02 29/08/02 19/06/02 25/02/02 -
Price 1.95 1.57 1.52 1.68 1.80 1.55 1.56 -
P/RPS 2.69 2.11 2.22 2.65 2.04 0.00 0.00 -
P/EPS 13.00 11.01 11.89 15.61 11.70 0.00 0.00 -
EY 7.69 9.08 8.41 6.40 8.54 0.00 0.00 -
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.04 3.11 3.91 4.21 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