[MKLAND] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -48.5%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 903,937 897,258 876,930 710,908 925,669 994,305 887,032 1.26%
PBT 164,313 173,960 178,376 114,536 221,334 229,248 188,554 -8.77%
Tax -44,108 -52,846 -45,974 -31,324 -59,763 -69,002 -58,254 -16.94%
NP 120,205 121,113 132,402 83,212 161,571 160,245 130,300 -5.23%
-
NP to SH 120,205 121,113 132,402 83,212 161,571 160,245 130,300 -5.23%
-
Tax Rate 26.84% 30.38% 25.77% 27.35% 27.00% 30.10% 30.90% -
Total Cost 783,732 776,145 744,528 627,696 764,098 834,060 756,732 2.36%
-
Net Worth 1,062,052 1,049,488 1,024,970 1,003,865 957,666 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 24,137 - - - 59,115 - - -
Div Payout % 20.08% - - - 36.59% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,062,052 1,049,488 1,024,970 1,003,865 957,666 0 0 -
NOSH 1,206,877 1,206,308 1,205,847 1,209,476 1,182,303 1,176,307 1,175,179 1.79%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.30% 13.50% 15.10% 11.71% 17.45% 16.12% 14.69% -
ROE 11.32% 11.54% 12.92% 8.29% 16.87% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.90 74.38 72.72 58.78 78.29 84.53 75.48 -0.51%
EPS 9.96 10.04 10.98 6.88 13.66 13.61 11.08 -6.86%
DPS 2.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.83 0.81 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,209,476
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.70 77.13 75.38 61.11 79.57 85.47 76.25 1.26%
EPS 10.33 10.41 11.38 7.15 13.89 13.77 11.20 -5.25%
DPS 2.07 0.00 0.00 0.00 5.08 0.00 0.00 -
NAPS 0.9129 0.9021 0.8811 0.8629 0.8232 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.55 1.77 1.99 2.51 2.83 2.30 -
P/RPS 1.47 2.08 2.43 3.39 3.21 3.35 3.05 -38.55%
P/EPS 11.04 15.44 16.12 28.92 18.37 20.77 20.74 -34.34%
EY 9.05 6.48 6.20 3.46 5.44 4.81 4.82 52.25%
DY 1.82 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.25 1.78 2.08 2.40 3.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 01/09/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 -
Price 0.97 1.23 1.99 1.91 2.31 2.71 3.34 -
P/RPS 1.30 1.65 2.74 3.25 2.95 3.21 4.42 -55.80%
P/EPS 9.74 12.25 18.12 27.76 16.90 19.89 30.12 -52.91%
EY 10.27 8.16 5.52 3.60 5.92 5.03 3.32 112.44%
DY 2.06 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 1.10 1.41 2.34 2.30 2.85 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