[MKLAND] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -53.72%
YoY- -34.84%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Revenue 325,500 458,852 710,908 742,324 745,900 318,928 497,177 -8.11%
PBT 25,708 86,376 114,536 126,368 181,968 55,680 78,713 -20.04%
Tax -13,944 -25,504 -31,324 -44,756 -55,536 -17,000 -25,008 -11.02%
NP 11,764 60,872 83,212 81,612 126,432 38,680 53,705 -26.17%
-
NP to SH 11,764 60,872 83,212 82,384 126,432 38,680 53,705 -26.17%
-
Tax Rate 54.24% 29.53% 27.35% 35.42% 30.52% 30.53% 31.77% -
Total Cost 313,736 397,980 627,696 660,712 619,468 280,248 443,472 -6.68%
-
Net Worth 1,102,874 1,074,922 1,003,865 0 505,257 284,411 316,122 28.37%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Net Worth 1,102,874 1,074,922 1,003,865 0 505,257 284,411 316,122 28.37%
NOSH 1,225,416 1,207,777 1,209,476 1,176,203 1,175,018 355,514 355,194 28.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
NP Margin 3.61% 13.27% 11.71% 10.99% 16.95% 12.13% 10.80% -
ROE 1.07% 5.66% 8.29% 0.00% 25.02% 13.60% 16.99% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
RPS 26.56 37.99 58.78 63.11 63.48 89.71 139.97 -28.26%
EPS 0.96 5.04 6.88 6.96 10.76 10.88 15.12 -42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.83 0.00 0.43 0.80 0.89 0.22%
Adjusted Per Share Value based on latest NOSH - 1,176,203
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
RPS 27.98 39.44 61.11 63.81 64.12 27.42 42.74 -8.11%
EPS 1.01 5.23 7.15 7.08 10.87 3.32 4.62 -26.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.948 0.924 0.8629 0.00 0.4343 0.2445 0.2717 28.37%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/03/01 28/09/01 -
Price 0.47 0.89 1.99 1.91 1.70 1.03 1.50 -
P/RPS 1.77 2.34 3.39 3.03 2.68 1.15 0.00 -
P/EPS 48.96 17.66 28.92 27.27 15.80 9.47 0.00 -
EY 2.04 5.66 3.46 3.67 6.33 10.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.00 2.40 0.00 3.95 1.29 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 31/03/01 30/09/01 CAGR
Date 30/11/06 23/11/05 30/11/04 17/11/03 29/11/02 28/05/01 29/11/01 -
Price 0.63 0.69 1.91 2.14 1.68 1.43 1.39 -
P/RPS 2.37 1.82 3.25 3.39 2.65 1.59 0.00 -
P/EPS 65.63 13.69 27.76 30.55 15.61 13.14 0.00 -
EY 1.52 7.30 3.60 3.27 6.40 7.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 2.30 0.00 3.91 1.79 0.00 -

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