[MKLAND] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 37.35%
YoY- 1717.2%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
Revenue 119,929 260,738 257,935 215,695 95,803 109,173 18,140 -1.99%
PBT 21,708 60,552 62,685 62,851 5,261 21,060 394 -4.19%
Tax -6,267 -15,156 -17,938 -19,438 -2,872 -6,211 -284 -3.25%
NP 15,441 45,396 44,747 43,413 2,389 14,849 110 -5.14%
-
NP to SH 15,441 45,396 44,747 43,413 2,389 14,849 110 -5.14%
-
Tax Rate 28.87% 25.03% 28.62% 30.93% 54.59% 29.49% 72.08% -
Total Cost 104,488 215,342 213,188 172,282 93,414 94,324 18,030 -1.85%
-
Net Worth 1,085,624 1,026,239 0 572,582 317,344 255,772 28,199 -3.82%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
Div - - - 23,466 - - - -
Div Payout % - - - 54.05% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
Net Worth 1,085,624 1,026,239 0 572,582 317,344 255,772 28,199 -3.82%
NOSH 1,206,250 1,207,340 1,174,475 1,173,324 356,567 355,239 19,999 -4.28%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
NP Margin 12.88% 17.41% 17.35% 20.13% 2.49% 13.60% 0.61% -
ROE 1.42% 4.42% 0.00% 7.58% 0.75% 5.81% 0.39% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
RPS 9.94 21.60 21.96 18.38 26.87 30.73 90.70 2.38%
EPS 1.28 3.76 3.81 3.70 0.67 4.18 0.55 -0.89%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.90 0.85 0.00 0.488 0.89 0.72 1.41 0.48%
Adjusted Per Share Value based on latest NOSH - 1,173,324
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
RPS 9.94 21.60 21.37 17.87 7.94 9.04 1.50 -1.99%
EPS 1.28 3.76 3.71 3.60 0.20 1.23 0.01 -5.04%
DPS 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 0.8994 0.8502 0.00 0.4744 0.2629 0.2119 0.0234 -3.82%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 - -
Price 0.51 1.77 2.30 1.70 1.35 2.66 0.00 -
P/RPS 5.13 8.20 10.47 9.25 0.00 8.66 0.00 -100.00%
P/EPS 39.84 47.07 60.37 45.95 0.00 63.64 0.00 -100.00%
EY 2.51 2.12 1.66 2.18 0.00 1.57 0.00 -100.00%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.57 2.08 0.00 3.48 0.00 3.69 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 31/07/99 CAGR
Date 24/02/06 28/02/05 27/02/04 28/02/03 25/02/02 07/09/00 27/09/99 -
Price 0.69 1.99 3.34 1.52 1.56 2.25 0.00 -
P/RPS 6.94 9.21 15.21 8.27 0.00 7.32 0.00 -100.00%
P/EPS 53.90 52.93 87.67 41.08 0.00 53.83 0.00 -100.00%
EY 1.86 1.89 1.14 2.43 0.00 1.86 0.00 -100.00%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 0.77 2.34 0.00 3.11 0.00 3.12 0.00 -100.00%

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