[MKLAND] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 216.32%
YoY- -13.16%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 177,727 925,669 745,729 443,516 185,581 860,760 655,982 -58.02%
PBT 28,634 221,334 171,936 94,277 31,592 255,390 178,988 -70.43%
Tax -7,831 -59,763 -51,752 -29,127 -11,189 -77,363 -53,604 -72.16%
NP 20,803 161,571 120,184 65,150 20,403 178,027 125,384 -69.70%
-
NP to SH 20,803 161,571 120,184 65,150 20,596 178,027 125,384 -69.70%
-
Tax Rate 27.35% 27.00% 30.10% 30.90% 35.42% 30.29% 29.95% -
Total Cost 156,924 764,098 625,545 378,366 165,178 682,733 530,598 -55.51%
-
Net Worth 1,003,865 957,666 0 0 0 878,266 605,807 39.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 59,115 - - - - - -
Div Payout % - 36.59% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,003,865 957,666 0 0 0 878,266 605,807 39.90%
NOSH 1,209,476 1,182,303 1,176,307 1,175,179 1,176,203 1,186,846 1,172,909 2.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.71% 17.45% 16.12% 14.69% 10.99% 20.68% 19.11% -
ROE 2.07% 16.87% 0.00% 0.00% 0.00% 20.27% 20.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.69 78.29 63.40 37.74 15.78 72.52 55.93 -58.88%
EPS 1.72 13.66 10.21 5.54 1.74 15.00 10.69 -70.31%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.00 0.00 0.00 0.74 0.5165 37.07%
Adjusted Per Share Value based on latest NOSH - 1,174,475
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.72 76.69 61.78 36.75 15.38 71.31 54.35 -58.03%
EPS 1.72 13.39 9.96 5.40 1.71 14.75 10.39 -69.75%
DPS 0.00 4.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8317 0.7934 0.00 0.00 0.00 0.7276 0.5019 39.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.99 2.51 2.83 2.30 1.91 1.85 1.50 -
P/RPS 13.54 3.21 4.46 6.09 12.11 2.55 2.68 193.56%
P/EPS 115.70 18.37 27.70 41.49 109.08 12.33 14.03 306.61%
EY 0.86 5.44 3.61 2.41 0.92 8.11 7.13 -75.49%
DY 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.10 0.00 0.00 0.00 2.50 2.90 -11.82%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 27/02/04 17/11/03 25/08/03 29/05/03 -
Price 1.91 2.31 2.71 3.34 2.14 1.95 1.57 -
P/RPS 13.00 2.95 4.27 8.85 13.56 2.69 2.81 176.87%
P/EPS 111.05 16.90 26.52 60.25 122.21 13.00 14.69 283.76%
EY 0.90 5.92 3.77 1.66 0.82 7.69 6.81 -73.95%
DY 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.85 0.00 0.00 0.00 2.64 3.04 -16.92%

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