[MKLAND] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 84.47%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 438,465 177,727 925,669 745,729 443,516 185,581 860,760 -36.08%
PBT 89,188 28,634 221,334 171,936 94,277 31,592 255,390 -50.25%
Tax -22,987 -7,831 -59,763 -51,752 -29,127 -11,189 -77,363 -55.30%
NP 66,201 20,803 161,571 120,184 65,150 20,403 178,027 -48.13%
-
NP to SH 66,201 20,803 161,571 120,184 65,150 20,596 178,027 -48.13%
-
Tax Rate 25.77% 27.35% 27.00% 30.10% 30.90% 35.42% 30.29% -
Total Cost 372,264 156,924 764,098 625,545 378,366 165,178 682,733 -33.13%
-
Net Worth 1,024,970 1,003,865 957,666 0 0 0 878,266 10.79%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 59,115 - - - - -
Div Payout % - - 36.59% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,024,970 1,003,865 957,666 0 0 0 878,266 10.79%
NOSH 1,205,847 1,209,476 1,182,303 1,176,307 1,175,179 1,176,203 1,186,846 1.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.10% 11.71% 17.45% 16.12% 14.69% 10.99% 20.68% -
ROE 6.46% 2.07% 16.87% 0.00% 0.00% 0.00% 20.27% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.36 14.69 78.29 63.40 37.74 15.78 72.52 -36.75%
EPS 5.49 1.72 13.66 10.21 5.54 1.74 15.00 -48.67%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.81 0.00 0.00 0.00 0.74 9.63%
Adjusted Per Share Value based on latest NOSH - 1,180,366
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.69 15.28 79.57 64.10 38.12 15.95 73.99 -36.08%
EPS 5.69 1.79 13.89 10.33 5.60 1.77 15.30 -48.13%
DPS 0.00 0.00 5.08 0.00 0.00 0.00 0.00 -
NAPS 0.8811 0.8629 0.8232 0.00 0.00 0.00 0.755 10.79%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.77 1.99 2.51 2.83 2.30 1.91 1.85 -
P/RPS 4.87 13.54 3.21 4.46 6.09 12.11 2.55 53.62%
P/EPS 32.24 115.70 18.37 27.70 41.49 109.08 12.33 89.24%
EY 3.10 0.86 5.44 3.61 2.41 0.92 8.11 -47.17%
DY 0.00 0.00 1.99 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.40 3.10 0.00 0.00 0.00 2.50 -11.49%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 17/11/03 25/08/03 -
Price 1.99 1.91 2.31 2.71 3.34 2.14 1.95 -
P/RPS 5.47 13.00 2.95 4.27 8.85 13.56 2.69 60.16%
P/EPS 36.25 111.05 16.90 26.52 60.25 122.21 13.00 97.49%
EY 2.76 0.90 5.92 3.77 1.66 0.82 7.69 -49.33%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.30 2.85 0.00 0.00 0.00 2.64 -7.69%

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