[MKLAND] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 0.73%
YoY- -53.69%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 249,248 136,738 371,286 469,284 876,930 887,032 804,340 -17.72%
PBT 36,448 -33,584 20,170 86,602 178,376 188,554 216,684 -25.68%
Tax -16,222 -2,990 -9,980 -25,286 -45,974 -58,254 -66,644 -20.96%
NP 20,226 -36,574 10,190 61,316 132,402 130,300 150,040 -28.37%
-
NP to SH 20,226 -36,574 10,190 61,316 132,402 130,300 150,040 -28.37%
-
Tax Rate 44.51% - 49.48% 29.20% 25.77% 30.90% 30.76% -
Total Cost 229,022 173,312 361,096 407,968 744,528 756,732 654,300 -16.03%
-
Net Worth 987,221 1,022,628 1,091,785 1,086,307 1,024,970 0 572,922 9.48%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 46,960 -
Div Payout % - - - - - - 31.30% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 987,221 1,022,628 1,091,785 1,086,307 1,024,970 0 572,922 9.48%
NOSH 1,203,928 1,203,092 1,213,095 1,207,007 1,205,847 1,175,179 1,174,021 0.41%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.11% -26.75% 2.74% 13.07% 15.10% 14.69% 18.65% -
ROE 2.05% -3.58% 0.93% 5.64% 12.92% 0.00% 26.19% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.70 11.37 30.61 38.88 72.72 75.48 68.51 -18.06%
EPS 1.68 -3.04 0.84 5.08 10.98 11.08 12.78 -28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.82 0.85 0.90 0.90 0.85 0.00 0.488 9.02%
Adjusted Per Share Value based on latest NOSH - 1,206,250
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.43 11.75 31.92 40.34 75.38 76.25 69.14 -17.72%
EPS 1.74 -3.14 0.88 5.27 11.38 11.20 12.90 -28.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.04 -
NAPS 0.8486 0.8791 0.9385 0.9338 0.8811 0.00 0.4925 9.48%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.16 0.61 0.69 0.51 1.77 2.30 1.70 -
P/RPS 0.77 5.37 2.25 1.31 2.43 3.05 2.48 -17.69%
P/EPS 9.52 -20.07 82.14 10.04 16.12 20.74 13.30 -5.41%
EY 10.50 -4.98 1.22 9.96 6.20 4.82 7.52 5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 0.20 0.72 0.77 0.57 2.08 0.00 3.48 -37.85%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 27/02/08 27/02/07 24/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.16 0.60 0.69 0.69 1.99 3.34 1.52 -
P/RPS 0.77 5.28 2.25 1.77 2.74 4.42 2.22 -16.16%
P/EPS 9.52 -19.74 82.14 13.58 18.12 30.12 11.89 -3.63%
EY 10.50 -5.07 1.22 7.36 5.52 3.32 8.41 3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.20 0.71 0.77 0.77 2.34 0.00 3.11 -36.67%

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