[MKLAND] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 118.22%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 114,713 230,993 234,479 260,738 177,727 179,940 302,213 -47.54%
PBT 21,594 33,843 41,280 60,552 28,634 49,398 77,659 -57.36%
Tax -6,376 -4,472 -16,649 -15,156 -7,831 -8,011 -22,625 -56.98%
NP 15,218 29,371 24,631 45,396 20,803 41,387 55,034 -57.52%
-
NP to SH 15,218 29,371 24,631 45,396 20,803 41,387 55,034 -57.52%
-
Tax Rate 29.53% 13.21% 40.33% 25.03% 27.35% 16.22% 29.13% -
Total Cost 99,495 201,622 209,848 215,342 156,924 138,553 247,179 -45.45%
-
Net Worth 1,074,922 1,063,641 1,050,439 1,026,239 1,003,865 970,757 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 24,173 - - - 35,953 - -
Div Payout % - 82.30% - - - 86.87% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,074,922 1,063,641 1,050,439 1,026,239 1,003,865 970,757 0 -
NOSH 1,207,777 1,208,683 1,207,401 1,207,340 1,209,476 1,198,465 1,180,366 1.54%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.27% 12.72% 10.50% 17.41% 11.71% 23.00% 18.21% -
ROE 1.42% 2.76% 2.34% 4.42% 2.07% 4.26% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.50 19.11 19.42 21.60 14.69 15.01 25.60 -48.32%
EPS 1.26 2.43 2.04 3.76 1.72 3.45 4.67 -58.21%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.89 0.88 0.87 0.85 0.83 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,207,340
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.86 19.86 20.16 22.41 15.28 15.47 25.98 -47.54%
EPS 1.31 2.52 2.12 3.90 1.79 3.56 4.73 -57.47%
DPS 0.00 2.08 0.00 0.00 0.00 3.09 0.00 -
NAPS 0.924 0.9143 0.903 0.8822 0.8629 0.8345 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.89 1.10 1.55 1.77 1.99 2.51 2.83 -
P/RPS 9.37 5.76 7.98 8.20 13.54 16.72 11.05 -10.40%
P/EPS 70.63 45.27 75.98 47.07 115.70 72.68 60.70 10.61%
EY 1.42 2.21 1.32 2.12 0.86 1.38 1.65 -9.51%
DY 0.00 1.82 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 1.00 1.25 1.78 2.08 2.40 3.10 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 01/09/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 -
Price 0.69 0.97 1.23 1.99 1.91 2.31 2.71 -
P/RPS 7.26 5.08 6.33 9.21 13.00 15.39 10.58 -22.18%
P/EPS 54.76 39.92 60.29 52.93 111.05 66.89 58.12 -3.88%
EY 1.83 2.51 1.66 1.89 0.90 1.49 1.72 4.21%
DY 0.00 2.06 0.00 0.00 0.00 1.30 0.00 -
P/NAPS 0.78 1.10 1.41 2.34 2.30 2.85 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