[MKLAND] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 1.52%
YoY- 97.45%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 774,078 591,292 471,400 405,735 459,980 468,686 211,218 137.89%
PBT 220,387 165,031 107,441 72,025 65,675 64,295 34,616 243.89%
Tax -69,776 -54,095 -37,529 -27,673 -21,989 -21,627 -12,154 220.96%
NP 150,611 110,936 69,912 44,352 43,686 42,668 22,462 255.99%
-
NP to SH 150,611 110,936 69,912 44,352 43,686 42,668 22,462 255.99%
-
Tax Rate 31.66% 32.78% 34.93% 38.42% 33.48% 33.64% 35.11% -
Total Cost 623,467 480,356 401,488 361,383 416,294 426,018 188,756 121.95%
-
Net Worth 607,768 572,582 505,257 501,371 326,676 317,344 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 23,466 23,466 - - - - - -
Div Payout % 15.58% 21.15% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 607,768 572,582 505,257 501,371 326,676 317,344 0 -
NOSH 1,176,705 1,173,324 1,175,018 1,173,348 355,083 356,567 355,764 122.15%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 19.46% 18.76% 14.83% 10.93% 9.50% 9.10% 10.63% -
ROE 24.78% 19.37% 13.84% 8.85% 13.37% 13.45% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 65.78 50.39 40.12 34.58 129.54 131.44 59.37 7.08%
EPS 12.80 9.45 5.95 3.78 12.30 11.97 6.31 60.31%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5165 0.488 0.43 0.4273 0.92 0.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,173,348
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 66.54 50.83 40.52 34.88 39.54 40.29 18.16 137.86%
EPS 12.95 9.54 6.01 3.81 3.76 3.67 1.93 256.16%
DPS 2.02 2.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5224 0.4922 0.4343 0.431 0.2808 0.2728 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.50 1.70 1.70 1.42 1.30 1.35 1.50 -
P/RPS 2.28 3.37 4.24 4.11 1.00 1.03 2.53 -6.70%
P/EPS 11.72 17.98 28.57 37.57 10.57 11.28 23.76 -37.59%
EY 8.53 5.56 3.50 2.66 9.46 8.86 4.21 60.18%
DY 1.33 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.48 3.95 3.32 1.41 1.52 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 29/11/02 29/08/02 19/06/02 25/02/02 - -
Price 1.57 1.52 1.68 1.80 1.55 1.56 0.00 -
P/RPS 2.39 3.02 4.19 5.21 1.20 1.19 0.00 -
P/EPS 12.27 16.08 28.24 47.62 12.60 13.04 0.00 -
EY 8.15 6.22 3.54 2.10 7.94 7.67 0.00 -
DY 1.27 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.11 3.91 4.21 1.68 1.75 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