[MKLAND] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 57.63%
YoY- 211.25%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 860,760 774,078 591,292 471,400 405,735 459,980 468,686 50.13%
PBT 255,401 220,387 165,031 107,441 72,025 65,675 64,295 151.45%
Tax -77,374 -69,776 -54,095 -37,529 -27,673 -21,989 -21,627 134.46%
NP 178,027 150,611 110,936 69,912 44,352 43,686 42,668 159.85%
-
NP to SH 178,027 150,611 110,936 69,912 44,352 43,686 42,668 159.85%
-
Tax Rate 30.30% 31.66% 32.78% 34.93% 38.42% 33.48% 33.64% -
Total Cost 682,733 623,467 480,356 401,488 361,383 416,294 426,018 37.06%
-
Net Worth 973,895 607,768 572,582 505,257 501,371 326,676 317,344 111.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 23,466 23,466 23,466 - - - - -
Div Payout % 13.18% 15.58% 21.15% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 973,895 607,768 572,582 505,257 501,371 326,676 317,344 111.61%
NOSH 1,316,075 1,176,705 1,173,324 1,175,018 1,173,348 355,083 356,567 139.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 20.68% 19.46% 18.76% 14.83% 10.93% 9.50% 9.10% -
ROE 18.28% 24.78% 19.37% 13.84% 8.85% 13.37% 13.45% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.40 65.78 50.39 40.12 34.58 129.54 131.44 -37.28%
EPS 13.53 12.80 9.45 5.95 3.78 12.30 11.97 8.53%
DPS 1.78 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.5165 0.488 0.43 0.4273 0.92 0.89 -11.60%
Adjusted Per Share Value based on latest NOSH - 1,175,018
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 73.99 66.54 50.83 40.52 34.88 39.54 40.29 50.12%
EPS 15.30 12.95 9.54 6.01 3.81 3.76 3.67 159.70%
DPS 2.02 2.02 2.02 0.00 0.00 0.00 0.00 -
NAPS 0.8372 0.5224 0.4922 0.4343 0.431 0.2808 0.2728 111.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.85 1.50 1.70 1.70 1.42 1.30 1.35 -
P/RPS 2.83 2.28 3.37 4.24 4.11 1.00 1.03 96.53%
P/EPS 13.68 11.72 17.98 28.57 37.57 10.57 11.28 13.76%
EY 7.31 8.53 5.56 3.50 2.66 9.46 8.86 -12.06%
DY 0.96 1.33 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.90 3.48 3.95 3.32 1.41 1.52 39.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 28/02/03 29/11/02 29/08/02 19/06/02 25/02/02 -
Price 1.95 1.57 1.52 1.68 1.80 1.55 1.56 -
P/RPS 2.98 2.39 3.02 4.19 5.21 1.20 1.19 84.71%
P/EPS 14.42 12.27 16.08 28.24 47.62 12.60 13.04 6.95%
EY 6.94 8.15 6.22 3.54 2.10 7.94 7.67 -6.46%
DY 0.91 1.27 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.04 3.11 3.91 4.21 1.68 1.75 31.63%

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