[MKLAND] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
19-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 7.19%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 804,340 745,900 1,035,161 462,610 468,687 497,177 504,146 36.42%
PBT 216,684 181,968 258,382 68,225 64,296 78,713 97,916 69.57%
Tax -66,644 -55,536 -77,711 -22,492 -21,629 -25,008 -29,274 72.79%
NP 150,040 126,432 180,671 45,732 42,667 53,705 68,642 68.18%
-
NP to SH 150,040 126,432 180,671 45,732 42,667 53,705 68,642 68.18%
-
Tax Rate 30.76% 30.52% 30.08% 32.97% 33.64% 31.77% 29.90% -
Total Cost 654,300 619,468 854,490 416,877 426,020 443,472 435,504 31.07%
-
Net Worth 572,922 505,257 501,955 326,808 316,183 316,122 309,743 50.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 46,960 - - - - - - -
Div Payout % 31.30% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 572,922 505,257 501,955 326,808 316,183 316,122 309,743 50.51%
NOSH 1,174,021 1,175,018 1,174,713 355,226 355,262 355,194 356,026 121.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.65% 16.95% 17.45% 9.89% 9.10% 10.80% 13.62% -
ROE 26.19% 25.02% 35.99% 13.99% 13.49% 16.99% 22.16% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 68.51 63.48 88.12 130.23 131.93 139.97 141.60 -38.28%
EPS 12.78 10.76 15.38 12.87 12.01 15.12 19.28 -23.91%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 0.43 0.4273 0.92 0.89 0.89 0.87 -31.91%
Adjusted Per Share Value based on latest NOSH - 355,083
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 66.64 61.80 85.76 38.33 38.83 41.19 41.77 36.41%
EPS 12.43 10.47 14.97 3.79 3.53 4.45 5.69 68.12%
DPS 3.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4747 0.4186 0.4159 0.2708 0.262 0.2619 0.2566 50.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.70 1.42 1.30 1.35 1.50 2.25 -
P/RPS 2.48 2.68 1.61 0.00 0.00 0.00 1.75 26.08%
P/EPS 13.30 15.80 9.23 0.00 0.00 0.00 18.03 -18.31%
EY 7.52 6.33 10.83 0.00 0.00 0.00 5.55 22.37%
DY 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.95 3.32 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 29/08/02 19/06/02 25/02/02 29/11/01 27/08/01 -
Price 1.52 1.68 1.80 1.55 1.56 1.39 1.64 -
P/RPS 2.22 2.65 2.04 0.00 0.00 0.00 1.28 44.20%
P/EPS 11.89 15.61 11.70 0.00 0.00 0.00 13.14 -6.42%
EY 8.41 6.40 8.54 0.00 0.00 0.00 7.61 6.87%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 3.91 4.21 0.00 0.00 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