[MKLAND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -87.34%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 408,453 331,102 234,642 114,713 903,937 672,944 438,465 -4.62%
PBT 58,551 63,537 43,301 21,594 164,313 130,470 89,188 -24.52%
Tax -11,298 -18,619 -12,643 -6,376 -44,108 -39,635 -22,987 -37.80%
NP 47,253 44,918 30,658 15,218 120,205 90,835 66,201 -20.18%
-
NP to SH 47,253 44,918 30,658 15,218 120,205 90,835 66,201 -20.18%
-
Tax Rate 19.30% 29.30% 29.20% 29.53% 26.84% 30.38% 25.77% -
Total Cost 361,200 286,184 203,984 99,495 783,732 582,109 372,264 -1.99%
-
Net Worth 1,083,788 1,083,812 1,086,307 1,074,922 1,062,052 1,049,488 1,024,970 3.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 24,137 - - -
Div Payout % - - - - 20.08% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,083,788 1,083,812 1,086,307 1,074,922 1,062,052 1,049,488 1,024,970 3.80%
NOSH 1,204,209 1,204,235 1,207,007 1,207,777 1,206,877 1,206,308 1,205,847 -0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.57% 13.57% 13.07% 13.27% 13.30% 13.50% 15.10% -
ROE 4.36% 4.14% 2.82% 1.42% 11.32% 8.66% 6.46% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.92 27.49 19.44 9.50 74.90 55.79 36.36 -4.53%
EPS 3.92 3.73 2.54 1.26 9.96 7.53 5.49 -20.16%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.89 0.88 0.87 0.85 3.89%
Adjusted Per Share Value based on latest NOSH - 1,207,777
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.11 28.46 20.17 9.86 77.70 57.85 37.69 -4.62%
EPS 4.06 3.86 2.64 1.31 10.33 7.81 5.69 -20.19%
DPS 0.00 0.00 0.00 0.00 2.07 0.00 0.00 -
NAPS 0.9316 0.9316 0.9338 0.924 0.9129 0.9021 0.8811 3.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.67 0.74 0.51 0.89 1.10 1.55 1.77 -
P/RPS 1.98 2.69 2.62 9.37 1.47 2.78 4.87 -45.20%
P/EPS 17.07 19.84 20.08 70.63 11.04 20.58 32.24 -34.62%
EY 5.86 5.04 4.98 1.42 9.05 4.86 3.10 53.06%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.74 0.82 0.57 1.00 1.25 1.78 2.08 -49.88%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 24/02/06 23/11/05 01/09/05 30/05/05 28/02/05 -
Price 0.56 0.69 0.69 0.69 0.97 1.23 1.99 -
P/RPS 1.65 2.51 3.55 7.26 1.30 2.20 5.47 -55.12%
P/EPS 14.27 18.50 27.17 54.76 9.74 16.33 36.25 -46.37%
EY 7.01 5.41 3.68 1.83 10.27 6.12 2.76 86.47%
DY 0.00 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 0.62 0.77 0.77 0.78 1.10 1.41 2.34 -58.84%

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