[MKLAND] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 18.2%
YoY- 301.4%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 956,964 912,903 862,644 860,760 774,078 591,292 471,400 60.25%
PBT 276,089 265,538 258,858 255,401 220,387 165,031 107,441 87.50%
Tax -80,407 -77,449 -77,741 -77,374 -69,776 -54,095 -37,529 66.11%
NP 195,682 188,089 181,117 178,027 150,611 110,936 69,912 98.48%
-
NP to SH 195,682 188,089 181,117 178,027 150,611 110,936 69,912 98.48%
-
Tax Rate 29.12% 29.17% 30.03% 30.30% 31.66% 32.78% 34.93% -
Total Cost 761,282 724,814 681,527 682,733 623,467 480,356 401,488 53.13%
-
Net Worth 1,003,311 927,835 905,676 973,895 607,768 572,582 505,257 57.91%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 23,466 23,466 23,466 23,466 - -
Div Payout % - - 12.96% 13.18% 15.58% 21.15% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,003,311 927,835 905,676 973,895 607,768 572,582 505,257 57.91%
NOSH 1,180,366 1,174,475 1,176,203 1,316,075 1,176,705 1,173,324 1,175,018 0.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.45% 20.60% 21.00% 20.68% 19.46% 18.76% 14.83% -
ROE 19.50% 20.27% 20.00% 18.28% 24.78% 19.37% 13.84% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 81.07 77.73 73.34 65.40 65.78 50.39 40.12 59.76%
EPS 16.58 16.01 15.40 13.53 12.80 9.45 5.95 97.89%
DPS 0.00 0.00 2.00 1.78 2.00 2.00 0.00 -
NAPS 0.85 0.79 0.77 0.74 0.5165 0.488 0.43 57.44%
Adjusted Per Share Value based on latest NOSH - 1,316,075
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 82.26 78.47 74.15 73.99 66.54 50.83 40.52 60.26%
EPS 16.82 16.17 15.57 15.30 12.95 9.54 6.01 98.47%
DPS 0.00 0.00 2.02 2.02 2.02 2.02 0.00 -
NAPS 0.8624 0.7976 0.7785 0.8372 0.5224 0.4922 0.4343 57.91%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.83 2.30 1.91 1.85 1.50 1.70 1.70 -
P/RPS 3.49 2.96 2.60 2.83 2.28 3.37 4.24 -12.16%
P/EPS 17.07 14.36 12.40 13.68 11.72 17.98 28.57 -29.03%
EY 5.86 6.96 8.06 7.31 8.53 5.56 3.50 40.95%
DY 0.00 0.00 1.04 0.96 1.33 1.18 0.00 -
P/NAPS 3.33 2.91 2.48 2.50 2.90 3.48 3.95 -10.74%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 17/11/03 25/08/03 29/05/03 28/02/03 29/11/02 -
Price 2.71 3.34 2.14 1.95 1.57 1.52 1.68 -
P/RPS 3.34 4.30 2.92 2.98 2.39 3.02 4.19 -14.01%
P/EPS 16.35 20.86 13.90 14.42 12.27 16.08 28.24 -30.51%
EY 6.12 4.79 7.20 6.94 8.15 6.22 3.54 43.99%
DY 0.00 0.00 0.93 0.91 1.27 1.32 0.00 -
P/NAPS 3.19 4.23 2.78 2.64 3.04 3.11 3.91 -12.67%

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