[MKLAND] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 35.76%
YoY- 244.76%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 912,903 862,644 860,760 774,078 591,292 471,400 405,735 71.45%
PBT 265,538 258,858 255,401 220,387 165,031 107,441 72,025 138.08%
Tax -77,449 -77,741 -77,374 -69,776 -54,095 -37,529 -27,673 98.22%
NP 188,089 181,117 178,027 150,611 110,936 69,912 44,352 161.31%
-
NP to SH 188,089 181,117 178,027 150,611 110,936 69,912 44,352 161.31%
-
Tax Rate 29.17% 30.03% 30.30% 31.66% 32.78% 34.93% 38.42% -
Total Cost 724,814 681,527 682,733 623,467 480,356 401,488 361,383 58.83%
-
Net Worth 927,835 905,676 973,895 607,768 572,582 505,257 501,371 50.56%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 23,466 23,466 23,466 23,466 - - -
Div Payout % - 12.96% 13.18% 15.58% 21.15% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 927,835 905,676 973,895 607,768 572,582 505,257 501,371 50.56%
NOSH 1,174,475 1,176,203 1,316,075 1,176,705 1,173,324 1,175,018 1,173,348 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 20.60% 21.00% 20.68% 19.46% 18.76% 14.83% 10.93% -
ROE 20.27% 20.00% 18.28% 24.78% 19.37% 13.84% 8.85% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 77.73 73.34 65.40 65.78 50.39 40.12 34.58 71.34%
EPS 16.01 15.40 13.53 12.80 9.45 5.95 3.78 161.09%
DPS 0.00 2.00 1.78 2.00 2.00 0.00 0.00 -
NAPS 0.79 0.77 0.74 0.5165 0.488 0.43 0.4273 50.46%
Adjusted Per Share Value based on latest NOSH - 1,176,705
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 75.63 71.47 71.31 64.13 48.99 39.06 33.62 71.43%
EPS 15.58 15.01 14.75 12.48 9.19 5.79 3.67 161.49%
DPS 0.00 1.94 1.94 1.94 1.94 0.00 0.00 -
NAPS 0.7687 0.7504 0.8069 0.5035 0.4744 0.4186 0.4154 50.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.30 1.91 1.85 1.50 1.70 1.70 1.42 -
P/RPS 2.96 2.60 2.83 2.28 3.37 4.24 4.11 -19.60%
P/EPS 14.36 12.40 13.68 11.72 17.98 28.57 37.57 -47.24%
EY 6.96 8.06 7.31 8.53 5.56 3.50 2.66 89.55%
DY 0.00 1.04 0.96 1.33 1.18 0.00 0.00 -
P/NAPS 2.91 2.48 2.50 2.90 3.48 3.95 3.32 -8.39%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 25/08/03 29/05/03 28/02/03 29/11/02 29/08/02 -
Price 3.34 2.14 1.95 1.57 1.52 1.68 1.80 -
P/RPS 4.30 2.92 2.98 2.39 3.02 4.19 5.21 -11.98%
P/EPS 20.86 13.90 14.42 12.27 16.08 28.24 47.62 -42.23%
EY 4.79 7.20 6.94 8.15 6.22 3.54 2.10 73.01%
DY 0.00 0.93 0.91 1.27 1.32 0.00 0.00 -
P/NAPS 4.23 2.78 2.64 3.04 3.11 3.91 4.21 0.31%

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