[MKLAND] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 41.99%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
Revenue 408,453 903,937 925,669 860,760 1,035,161 419,759 277,357 6.21%
PBT 58,551 164,313 221,334 255,390 258,382 62,529 36,952 7.43%
Tax -11,298 -44,108 -59,763 -77,363 -77,711 -21,803 -523 61.42%
NP 47,253 120,205 161,571 178,027 180,671 40,726 36,429 4.13%
-
NP to SH 47,253 120,205 161,571 178,027 180,671 40,726 36,429 4.13%
-
Tax Rate 19.30% 26.84% 27.00% 30.29% 30.08% 34.87% 1.42% -
Total Cost 361,200 783,732 764,098 682,733 854,490 379,033 240,928 6.51%
-
Net Worth 1,083,788 1,062,052 957,666 878,266 501,955 0 240,431 26.44%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
Div - 24,137 59,115 - - - - -
Div Payout % - 20.08% 36.59% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
Net Worth 1,083,788 1,062,052 957,666 878,266 501,955 0 240,431 26.44%
NOSH 1,204,209 1,206,877 1,182,303 1,186,846 1,174,713 355,065 364,290 20.48%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
NP Margin 11.57% 13.30% 17.45% 20.68% 17.45% 9.70% 13.13% -
ROE 4.36% 11.32% 16.87% 20.27% 35.99% 0.00% 15.15% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
RPS 33.92 74.90 78.29 72.52 88.12 118.22 76.14 -11.83%
EPS 3.92 9.96 13.66 15.00 15.38 11.47 10.00 -13.58%
DPS 0.00 2.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.81 0.74 0.4273 0.00 0.66 4.95%
Adjusted Per Share Value based on latest NOSH - 1,316,075
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
RPS 35.11 77.70 79.57 73.99 88.98 36.08 23.84 6.21%
EPS 4.06 10.33 13.89 15.30 15.53 3.50 3.13 4.13%
DPS 0.00 2.07 5.08 0.00 0.00 0.00 0.00 -
NAPS 0.9316 0.9129 0.8232 0.755 0.4315 0.00 0.2067 26.44%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 26/12/00 31/01/00 -
Price 0.67 1.10 2.51 1.85 1.42 1.47 2.63 -
P/RPS 1.98 1.47 3.21 2.55 1.61 1.24 3.45 -8.29%
P/EPS 17.07 11.04 18.37 12.33 9.23 12.82 26.30 -6.51%
EY 5.86 9.05 5.44 8.11 10.83 7.80 3.80 6.98%
DY 0.00 1.82 1.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.25 3.10 2.50 3.32 0.00 3.98 -23.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
Date 30/08/06 01/09/05 27/08/04 25/08/03 29/08/02 - 30/03/00 -
Price 0.56 0.97 2.31 1.95 1.80 0.00 4.12 -
P/RPS 1.65 1.30 2.95 2.69 2.04 0.00 5.41 -16.89%
P/EPS 14.27 9.74 16.90 13.00 11.70 0.00 41.20 -15.23%
EY 7.01 10.27 5.92 7.69 8.54 0.00 2.43 17.95%
DY 0.00 2.06 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.10 2.85 2.64 4.21 0.00 6.24 -30.22%

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