[MKLAND] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 22.98%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Revenue 338,536 441,469 897,258 994,305 874,642 462,610 385,630 -2.00%
PBT 19,306 84,716 173,960 229,248 238,650 68,225 54,334 -14.89%
Tax -9,836 -24,825 -52,846 -69,002 -71,472 -22,492 -17,646 -8.70%
NP 9,470 59,890 121,113 160,245 167,178 45,732 36,688 -19.02%
-
NP to SH 9,470 59,890 121,113 160,245 167,178 45,732 36,688 -19.02%
-
Tax Rate 50.95% 29.30% 30.38% 30.10% 29.95% 32.97% 32.48% -
Total Cost 329,065 381,578 776,145 834,060 707,464 416,877 348,942 -0.90%
-
Net Worth 1,071,469 1,083,812 1,049,488 0 605,807 326,808 262,733 24.49%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Net Worth 1,071,469 1,083,812 1,049,488 0 605,807 326,808 262,733 24.49%
NOSH 1,203,898 1,204,235 1,206,308 1,176,307 1,172,909 355,226 355,045 20.96%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
NP Margin 2.80% 13.57% 13.50% 16.12% 19.11% 9.89% 9.51% -
ROE 0.88% 5.53% 11.54% 0.00% 27.60% 13.99% 13.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
RPS 28.12 36.66 74.38 84.53 74.57 130.23 108.61 -18.98%
EPS 0.79 4.97 10.04 13.61 14.25 12.87 10.33 -33.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.87 0.00 0.5165 0.92 0.74 2.91%
Adjusted Per Share Value based on latest NOSH - 1,180,366
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
RPS 28.05 36.58 74.34 82.38 72.46 38.33 31.95 -2.00%
EPS 0.78 4.96 10.03 13.28 13.85 3.79 3.04 -19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8877 0.8979 0.8695 0.00 0.5019 0.2708 0.2177 24.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/10/00 -
Price 0.75 0.74 1.55 2.83 1.50 1.30 1.95 -
P/RPS 2.67 2.02 2.08 3.35 2.01 0.00 1.80 6.33%
P/EPS 95.34 14.88 15.44 20.77 10.52 0.00 18.87 28.71%
EY 1.05 6.72 6.48 4.81 9.50 0.00 5.30 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 1.78 0.00 2.90 0.00 2.64 -16.34%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Date 31/05/07 25/05/06 30/05/05 27/05/04 29/05/03 19/06/02 20/12/00 -
Price 0.94 0.69 1.23 2.71 1.57 1.55 1.55 -
P/RPS 3.34 1.88 1.65 3.21 2.11 0.00 1.43 14.13%
P/EPS 119.49 13.87 12.25 19.89 11.01 0.00 15.00 38.18%
EY 0.84 7.21 8.16 5.03 9.08 0.00 6.67 -27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.77 1.41 0.00 3.04 0.00 2.09 -10.04%

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