[MKLAND] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -4.65%
YoY- -29.24%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 408,453 563,152 701,171 841,980 904,994 852,884 920,618 -41.91%
PBT 58,552 97,571 118,616 157,460 164,501 179,866 216,244 -58.24%
Tax -11,298 -23,281 -33,954 -42,843 -44,298 -47,647 -53,623 -64.69%
NP 47,254 74,290 84,662 114,617 120,203 132,219 162,621 -56.22%
-
NP to SH 47,254 74,290 84,662 114,617 120,203 132,219 162,621 -56.22%
-
Tax Rate 19.30% 23.86% 28.63% 27.21% 26.93% 26.49% 24.80% -
Total Cost 361,199 488,862 616,509 727,363 784,791 720,665 757,997 -39.07%
-
Net Worth 1,082,842 1,087,627 1,085,624 1,074,922 1,063,641 1,050,439 1,026,239 3.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 35,953 35,953 -
Div Payout % - - - - - 27.19% 22.11% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,082,842 1,087,627 1,085,624 1,074,922 1,063,641 1,050,439 1,026,239 3.65%
NOSH 1,203,157 1,208,474 1,206,250 1,207,777 1,208,683 1,207,401 1,207,340 -0.23%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.57% 13.19% 12.07% 13.61% 13.28% 15.50% 17.66% -
ROE 4.36% 6.83% 7.80% 10.66% 11.30% 12.59% 15.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.95 46.60 58.13 69.71 74.87 70.64 76.25 -41.77%
EPS 3.93 6.15 7.02 9.49 9.94 10.95 13.47 -56.10%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.98 -
NAPS 0.90 0.90 0.90 0.89 0.88 0.87 0.85 3.89%
Adjusted Per Share Value based on latest NOSH - 1,207,777
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.11 48.41 60.27 72.38 77.79 73.31 79.14 -41.91%
EPS 4.06 6.39 7.28 9.85 10.33 11.37 13.98 -56.24%
DPS 0.00 0.00 0.00 0.00 0.00 3.09 3.09 -
NAPS 0.9308 0.9349 0.9332 0.924 0.9143 0.903 0.8822 3.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.67 0.74 0.51 0.89 1.10 1.55 1.77 -
P/RPS 1.97 1.59 0.88 1.28 1.47 2.19 2.32 -10.35%
P/EPS 17.06 12.04 7.27 9.38 11.06 14.15 13.14 19.06%
EY 5.86 8.31 13.76 10.66 9.04 7.06 7.61 -16.02%
DY 0.00 0.00 0.00 0.00 0.00 1.94 1.68 -
P/NAPS 0.74 0.82 0.57 1.00 1.25 1.78 2.08 -49.88%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 24/02/06 23/11/05 01/09/05 30/05/05 28/02/05 -
Price 0.56 0.69 0.69 0.69 0.97 1.23 1.99 -
P/RPS 1.65 1.48 1.19 0.99 1.30 1.74 2.61 -26.40%
P/EPS 14.26 11.22 9.83 7.27 9.75 11.23 14.77 -2.32%
EY 7.01 8.91 10.17 13.75 10.25 8.90 6.77 2.35%
DY 0.00 0.00 0.00 0.00 0.00 2.44 1.50 -
P/NAPS 0.62 0.77 0.77 0.78 1.10 1.41 2.34 -58.84%

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