[MKLAND] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 37.35%
YoY- 1717.2%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 185,581 204,778 253,812 215,695 186,475 118,096 71,026 89.59%
PBT 31,592 76,402 70,656 62,851 45,492 41,388 15,300 62.08%
Tax -11,189 -23,759 -20,293 -19,438 -13,884 -16,161 -4,612 80.45%
NP 20,403 52,643 50,363 43,413 31,608 25,227 10,688 53.82%
-
NP to SH 20,596 52,643 50,363 43,413 31,608 25,227 10,688 54.79%
-
Tax Rate 35.42% 31.10% 28.72% 30.93% 30.52% 39.05% 30.14% -
Total Cost 165,178 152,135 203,449 172,282 154,867 92,869 60,338 95.57%
-
Net Worth 0 973,895 607,768 572,582 505,257 501,371 326,676 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 23,466 - - - -
Div Payout % - - - 54.05% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 973,895 607,768 572,582 505,257 501,371 326,676 -
NOSH 1,176,203 1,316,075 1,176,705 1,173,324 1,175,018 1,173,348 355,083 122.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.99% 25.71% 19.84% 20.13% 16.95% 21.36% 15.05% -
ROE 0.00% 5.41% 8.29% 7.58% 6.26% 5.03% 3.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.78 15.56 21.57 18.38 15.87 10.06 20.00 -14.60%
EPS 1.74 4.00 4.28 3.70 2.69 2.15 3.01 -30.58%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 0.74 0.5165 0.488 0.43 0.4273 0.92 -
Adjusted Per Share Value based on latest NOSH - 1,173,324
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.38 16.97 21.03 17.87 15.45 9.78 5.88 89.72%
EPS 1.71 4.36 4.17 3.60 2.62 2.09 0.89 54.48%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.00 0.8069 0.5035 0.4744 0.4186 0.4154 0.2707 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.91 1.85 1.50 1.70 1.70 1.42 1.30 -
P/RPS 12.11 11.89 6.95 9.25 10.71 14.11 0.00 -
P/EPS 109.08 46.25 35.05 45.95 63.20 66.05 0.00 -
EY 0.92 2.16 2.85 2.18 1.58 1.51 0.00 -
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.00 2.50 2.90 3.48 3.95 3.32 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 25/08/03 29/05/03 28/02/03 29/11/02 29/08/02 19/06/02 -
Price 2.14 1.95 1.57 1.52 1.68 1.80 1.55 -
P/RPS 13.56 12.53 7.28 8.27 10.59 17.88 0.00 -
P/EPS 122.21 48.75 36.68 41.08 62.45 83.72 0.00 -
EY 0.82 2.05 2.73 2.43 1.60 1.19 0.00 -
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.00 2.64 3.04 3.11 3.91 4.21 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