[MKLAND] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 117.26%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 177,727 179,940 302,213 257,935 185,581 204,778 253,812 -21.09%
PBT 28,634 49,398 77,659 62,685 31,592 76,402 70,656 -45.14%
Tax -7,831 -8,011 -22,625 -17,938 -11,189 -23,759 -20,293 -46.90%
NP 20,803 41,387 55,034 44,747 20,403 52,643 50,363 -44.44%
-
NP to SH 20,803 41,387 55,034 44,747 20,596 52,643 50,363 -44.44%
-
Tax Rate 27.35% 16.22% 29.13% 28.62% 35.42% 31.10% 28.72% -
Total Cost 156,924 138,553 247,179 213,188 165,178 152,135 203,449 -15.85%
-
Net Worth 1,003,865 970,757 0 0 0 973,895 607,768 39.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 35,953 - - - - - -
Div Payout % - 86.87% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,003,865 970,757 0 0 0 973,895 607,768 39.60%
NOSH 1,209,476 1,198,465 1,180,366 1,174,475 1,176,203 1,316,075 1,176,705 1.84%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.71% 23.00% 18.21% 17.35% 10.99% 25.71% 19.84% -
ROE 2.07% 4.26% 0.00% 0.00% 0.00% 5.41% 8.29% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.69 15.01 25.60 21.96 15.78 15.56 21.57 -22.53%
EPS 1.72 3.45 4.67 3.81 1.74 4.00 4.28 -45.45%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.00 0.00 0.00 0.74 0.5165 37.07%
Adjusted Per Share Value based on latest NOSH - 1,174,475
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.72 14.91 25.04 21.37 15.38 16.97 21.03 -21.11%
EPS 1.72 3.43 4.56 3.71 1.71 4.36 4.17 -44.49%
DPS 0.00 2.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8317 0.8043 0.00 0.00 0.00 0.8069 0.5035 39.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.99 2.51 2.83 2.30 1.91 1.85 1.50 -
P/RPS 13.54 16.72 11.05 10.47 12.11 11.89 6.95 55.79%
P/EPS 115.70 72.68 60.70 60.37 109.08 46.25 35.05 121.21%
EY 0.86 1.38 1.65 1.66 0.92 2.16 2.85 -54.91%
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 3.10 0.00 0.00 0.00 2.50 2.90 -11.82%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 27/02/04 17/11/03 25/08/03 29/05/03 -
Price 1.91 2.31 2.71 3.34 2.14 1.95 1.57 -
P/RPS 13.00 15.39 10.58 15.21 13.56 12.53 7.28 47.03%
P/EPS 111.05 66.89 58.12 87.67 122.21 48.75 36.68 108.85%
EY 0.90 1.49 1.72 1.14 0.82 2.05 2.73 -52.18%
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.85 0.00 0.00 0.00 2.64 3.04 -16.92%

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