[MKLAND] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 37.21%
YoY- -24.42%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 234,642 114,713 903,937 672,944 438,465 177,727 925,669 -59.84%
PBT 43,301 21,594 164,313 130,470 89,188 28,634 221,334 -66.19%
Tax -12,643 -6,376 -44,108 -39,635 -22,987 -7,831 -59,763 -64.39%
NP 30,658 15,218 120,205 90,835 66,201 20,803 161,571 -66.87%
-
NP to SH 30,658 15,218 120,205 90,835 66,201 20,803 161,571 -66.87%
-
Tax Rate 29.20% 29.53% 26.84% 30.38% 25.77% 27.35% 27.00% -
Total Cost 203,984 99,495 783,732 582,109 372,264 156,924 764,098 -58.43%
-
Net Worth 1,086,307 1,074,922 1,062,052 1,049,488 1,024,970 1,003,865 957,666 8.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 24,137 - - - 59,115 -
Div Payout % - - 20.08% - - - 36.59% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,086,307 1,074,922 1,062,052 1,049,488 1,024,970 1,003,865 957,666 8.74%
NOSH 1,207,007 1,207,777 1,206,877 1,206,308 1,205,847 1,209,476 1,182,303 1.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.07% 13.27% 13.30% 13.50% 15.10% 11.71% 17.45% -
ROE 2.82% 1.42% 11.32% 8.66% 6.46% 2.07% 16.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.44 9.50 74.90 55.79 36.36 14.69 78.29 -60.39%
EPS 2.54 1.26 9.96 7.53 5.49 1.72 13.66 -67.32%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 0.90 0.89 0.88 0.87 0.85 0.83 0.81 7.25%
Adjusted Per Share Value based on latest NOSH - 1,207,401
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.17 9.86 77.70 57.85 37.69 15.28 79.57 -59.84%
EPS 2.64 1.31 10.33 7.81 5.69 1.79 13.89 -66.84%
DPS 0.00 0.00 2.07 0.00 0.00 0.00 5.08 -
NAPS 0.9338 0.924 0.9129 0.9021 0.8811 0.8629 0.8232 8.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.51 0.89 1.10 1.55 1.77 1.99 2.51 -
P/RPS 2.62 9.37 1.47 2.78 4.87 13.54 3.21 -12.63%
P/EPS 20.08 70.63 11.04 20.58 32.24 115.70 18.37 6.09%
EY 4.98 1.42 9.05 4.86 3.10 0.86 5.44 -5.70%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.99 -
P/NAPS 0.57 1.00 1.25 1.78 2.08 2.40 3.10 -67.56%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 01/09/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.69 0.69 0.97 1.23 1.99 1.91 2.31 -
P/RPS 3.55 7.26 1.30 2.20 5.47 13.00 2.95 13.09%
P/EPS 27.17 54.76 9.74 16.33 36.25 111.05 16.90 37.11%
EY 3.68 1.83 10.27 6.12 2.76 0.90 5.92 -27.10%
DY 0.00 0.00 2.06 0.00 0.00 0.00 2.16 -
P/NAPS 0.77 0.78 1.10 1.41 2.34 2.30 2.85 -58.10%

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