[MKLAND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 67.13%
YoY- 135.0%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 443,516 185,581 860,760 655,982 402,170 186,475 1,035,161 -43.07%
PBT 94,277 31,592 255,390 178,988 108,342 45,492 258,382 -48.84%
Tax -29,127 -11,189 -77,363 -53,604 -33,322 -13,884 -77,711 -47.92%
NP 65,150 20,403 178,027 125,384 75,020 31,608 180,671 -49.24%
-
NP to SH 65,150 20,596 178,027 125,384 75,020 31,608 180,671 -49.24%
-
Tax Rate 30.90% 35.42% 30.29% 29.95% 30.76% 30.52% 30.08% -
Total Cost 378,366 165,178 682,733 530,598 327,150 154,867 854,490 -41.81%
-
Net Worth 0 0 878,266 605,807 572,922 505,257 501,955 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 23,480 - - -
Div Payout % - - - - 31.30% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 0 0 878,266 605,807 572,922 505,257 501,955 -
NOSH 1,175,179 1,176,203 1,186,846 1,172,909 1,174,021 1,175,018 1,174,713 0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.69% 10.99% 20.68% 19.11% 18.65% 16.95% 17.45% -
ROE 0.00% 0.00% 20.27% 20.70% 13.09% 6.26% 35.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.74 15.78 72.52 55.93 34.26 15.87 88.12 -43.09%
EPS 5.54 1.74 15.00 10.69 6.39 2.69 15.38 -49.28%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.00 0.00 0.74 0.5165 0.488 0.43 0.4273 -
Adjusted Per Share Value based on latest NOSH - 1,176,705
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.12 15.95 73.99 56.39 34.57 16.03 88.98 -43.08%
EPS 5.60 1.77 15.30 10.78 6.45 2.72 15.53 -49.24%
DPS 0.00 0.00 0.00 0.00 2.02 0.00 0.00 -
NAPS 0.00 0.00 0.755 0.5208 0.4925 0.4343 0.4315 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.30 1.91 1.85 1.50 1.70 1.70 1.42 -
P/RPS 6.09 12.11 2.55 2.68 4.96 10.71 1.61 142.18%
P/EPS 41.49 109.08 12.33 14.03 26.60 63.20 9.23 171.62%
EY 2.41 0.92 8.11 7.13 3.76 1.58 10.83 -63.17%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.00 0.00 2.50 2.90 3.48 3.95 3.32 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 25/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 3.34 2.14 1.95 1.57 1.52 1.68 1.80 -
P/RPS 8.85 13.56 2.69 2.81 4.44 10.59 2.04 165.28%
P/EPS 60.25 122.21 13.00 14.69 23.79 62.45 11.70 197.31%
EY 1.66 0.82 7.69 6.81 4.20 1.60 8.54 -66.34%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.00 0.00 2.64 3.04 3.11 3.91 4.21 -

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