[MKLAND] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -12.25%
YoY- -43.81%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 359,454 375,115 408,453 563,152 701,171 841,980 904,994 -45.87%
PBT 25,336 43,385 58,552 97,571 118,616 157,460 164,501 -71.16%
Tax -3,645 -8,408 -11,298 -23,281 -33,954 -42,843 -44,298 -80.99%
NP 21,691 34,977 47,254 74,290 84,662 114,617 120,203 -67.96%
-
NP to SH 21,691 34,977 47,254 74,290 84,662 114,617 120,203 -67.96%
-
Tax Rate 14.39% 19.38% 19.30% 23.86% 28.63% 27.21% 26.93% -
Total Cost 337,763 340,138 361,199 488,862 616,509 727,363 784,791 -42.90%
-
Net Worth 1,077,499 1,102,874 1,082,842 1,087,627 1,085,624 1,074,922 1,063,641 0.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,077,499 1,102,874 1,082,842 1,087,627 1,085,624 1,074,922 1,063,641 0.86%
NOSH 1,197,222 1,225,416 1,203,157 1,208,474 1,206,250 1,207,777 1,208,683 -0.63%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.03% 9.32% 11.57% 13.19% 12.07% 13.61% 13.28% -
ROE 2.01% 3.17% 4.36% 6.83% 7.80% 10.66% 11.30% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.02 30.61 33.95 46.60 58.13 69.71 74.87 -45.53%
EPS 1.81 2.85 3.93 6.15 7.02 9.49 9.94 -67.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.90 0.90 0.90 0.89 0.88 1.50%
Adjusted Per Share Value based on latest NOSH - 1,208,474
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.90 32.24 35.11 48.41 60.27 72.38 77.79 -45.87%
EPS 1.86 3.01 4.06 6.39 7.28 9.85 10.33 -68.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9262 0.948 0.9308 0.9349 0.9332 0.924 0.9143 0.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.69 0.47 0.67 0.74 0.51 0.89 1.10 -
P/RPS 2.30 1.54 1.97 1.59 0.88 1.28 1.47 34.66%
P/EPS 38.08 16.47 17.06 12.04 7.27 9.38 11.06 127.50%
EY 2.63 6.07 5.86 8.31 13.76 10.66 9.04 -55.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.52 0.74 0.82 0.57 1.00 1.25 -27.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 25/05/06 24/02/06 23/11/05 01/09/05 -
Price 0.69 0.63 0.56 0.69 0.69 0.69 0.97 -
P/RPS 2.30 2.06 1.65 1.48 1.19 0.99 1.30 46.12%
P/EPS 38.08 22.07 14.26 11.22 9.83 7.27 9.75 147.39%
EY 2.63 4.53 7.01 8.91 10.17 13.75 10.25 -59.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.62 0.77 0.77 0.78 1.10 -21.11%

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