[MKLAND] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -49.74%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 230,993 234,479 260,738 177,727 179,940 302,213 257,935 -7.09%
PBT 33,843 41,280 60,552 28,634 49,398 77,659 62,685 -33.72%
Tax -4,472 -16,649 -15,156 -7,831 -8,011 -22,625 -17,938 -60.42%
NP 29,371 24,631 45,396 20,803 41,387 55,034 44,747 -24.49%
-
NP to SH 29,371 24,631 45,396 20,803 41,387 55,034 44,747 -24.49%
-
Tax Rate 13.21% 40.33% 25.03% 27.35% 16.22% 29.13% 28.62% -
Total Cost 201,622 209,848 215,342 156,924 138,553 247,179 213,188 -3.65%
-
Net Worth 1,063,641 1,050,439 1,026,239 1,003,865 970,757 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 24,173 - - - 35,953 - - -
Div Payout % 82.30% - - - 86.87% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,063,641 1,050,439 1,026,239 1,003,865 970,757 0 0 -
NOSH 1,208,683 1,207,401 1,207,340 1,209,476 1,198,465 1,180,366 1,174,475 1.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.72% 10.50% 17.41% 11.71% 23.00% 18.21% 17.35% -
ROE 2.76% 2.34% 4.42% 2.07% 4.26% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.11 19.42 21.60 14.69 15.01 25.60 21.96 -8.85%
EPS 2.43 2.04 3.76 1.72 3.45 4.67 3.81 -25.92%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.83 0.81 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,209,476
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.86 20.16 22.41 15.28 15.47 25.98 22.17 -7.07%
EPS 2.52 2.12 3.90 1.79 3.56 4.73 3.85 -24.63%
DPS 2.08 0.00 0.00 0.00 3.09 0.00 0.00 -
NAPS 0.9143 0.903 0.8822 0.8629 0.8345 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.55 1.77 1.99 2.51 2.83 2.30 -
P/RPS 5.76 7.98 8.20 13.54 16.72 11.05 10.47 -32.88%
P/EPS 45.27 75.98 47.07 115.70 72.68 60.70 60.37 -17.47%
EY 2.21 1.32 2.12 0.86 1.38 1.65 1.66 21.04%
DY 1.82 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 1.25 1.78 2.08 2.40 3.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 01/09/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 27/02/04 -
Price 0.97 1.23 1.99 1.91 2.31 2.71 3.34 -
P/RPS 5.08 6.33 9.21 13.00 15.39 10.58 15.21 -51.89%
P/EPS 39.92 60.29 52.93 111.05 66.89 58.12 87.67 -40.84%
EY 2.51 1.66 1.89 0.90 1.49 1.72 1.14 69.32%
DY 2.06 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 1.10 1.41 2.34 2.30 2.85 0.00 0.00 -

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