[MKLAND] QoQ Cumulative 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- -82.51%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 860,760 655,982 402,170 186,475 1,035,161 539,712 468,687 50.13%
PBT 255,390 178,988 108,342 45,492 258,382 79,596 64,296 151.44%
Tax -77,363 -53,604 -33,322 -13,884 -77,711 -26,241 -21,629 134.42%
NP 178,027 125,384 75,020 31,608 180,671 53,355 42,667 159.85%
-
NP to SH 178,027 125,384 75,020 31,608 180,671 53,355 42,667 159.85%
-
Tax Rate 30.29% 29.95% 30.76% 30.52% 30.08% 32.97% 33.64% -
Total Cost 682,733 530,598 327,150 154,867 854,490 486,357 426,020 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 - - 23,480 - - - - -
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% 20.70% 13.09% 6.26% 35.99% 16.33% 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 55.93 34.26 15.87 88.12 151.93 131.93 -32.97%
EPS 15.00 10.69 6.39 2.69 15.38 15.02 12.01 16.02%
DPS 0.00 0.00 2.00 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 71.31 54.35 33.32 15.45 85.76 44.72 38.83 50.13%
EPS 14.75 10.39 6.22 2.62 14.97 4.42 3.53 160.10%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
NAPS 0.7276 0.5019 0.4747 0.4186 0.4159 0.2708 0.262 97.94%
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 2.68 4.96 10.71 1.61 0.00 0.00 -
P/EPS 12.33 14.03 26.60 63.20 9.23 0.00 0.00 -
EY 8.11 7.13 3.76 1.58 10.83 0.00 0.00 -
DY 0.00 0.00 1.18 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 2.81 4.44 10.59 2.04 0.00 0.00 -
P/EPS 13.00 14.69 23.79 62.45 11.70 0.00 0.00 -
EY 7.69 6.81 4.20 1.60 8.54 0.00 0.00 -
DY 0.00 0.00 1.32 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