[MKLAND] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 117.26%
YoY- 3.07%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Revenue 104,268 119,929 260,738 257,935 215,695 95,803 109,173 -0.71%
PBT 3,659 21,708 60,552 62,685 62,851 5,261 21,060 -23.85%
Tax -1,504 -6,267 -15,156 -17,938 -19,438 -2,872 -6,211 -19.81%
NP 2,155 15,441 45,396 44,747 43,413 2,389 14,849 -25.95%
-
NP to SH 2,155 15,441 45,396 44,747 43,413 2,389 14,849 -25.95%
-
Tax Rate 41.10% 28.87% 25.03% 28.62% 30.93% 54.59% 29.49% -
Total Cost 102,113 104,488 215,342 213,188 172,282 93,414 94,324 1.24%
-
Net Worth 1,077,499 1,085,624 1,026,239 0 572,582 317,344 255,772 25.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Div - - - - 23,466 - - -
Div Payout % - - - - 54.05% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Net Worth 1,077,499 1,085,624 1,026,239 0 572,582 317,344 255,772 25.09%
NOSH 1,197,222 1,206,250 1,207,340 1,174,475 1,173,324 356,567 355,239 20.82%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
NP Margin 2.07% 12.88% 17.41% 17.35% 20.13% 2.49% 13.60% -
ROE 0.20% 1.42% 4.42% 0.00% 7.58% 0.75% 5.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
RPS 8.71 9.94 21.60 21.96 18.38 26.87 30.73 -17.82%
EPS 0.18 1.28 3.76 3.81 3.70 0.67 4.18 -38.72%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.90 0.90 0.85 0.00 0.488 0.89 0.72 3.53%
Adjusted Per Share Value based on latest NOSH - 1,174,475
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
RPS 8.64 9.94 21.60 21.37 17.87 7.94 9.04 -0.70%
EPS 0.18 1.28 3.76 3.71 3.60 0.20 1.23 -25.86%
DPS 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.8927 0.8994 0.8502 0.00 0.4744 0.2629 0.2119 25.09%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 -
Price 0.69 0.51 1.77 2.30 1.70 1.35 2.66 -
P/RPS 7.92 5.13 8.20 10.47 9.25 0.00 8.66 -1.38%
P/EPS 383.33 39.84 47.07 60.37 45.95 0.00 63.64 32.26%
EY 0.26 2.51 2.12 1.66 2.18 0.00 1.57 -24.42%
DY 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
P/NAPS 0.77 0.57 2.08 0.00 3.48 0.00 3.69 -21.65%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Date 27/02/07 24/02/06 28/02/05 27/02/04 28/02/03 25/02/02 07/09/00 -
Price 0.69 0.69 1.99 3.34 1.52 1.56 2.25 -
P/RPS 7.92 6.94 9.21 15.21 8.27 0.00 7.32 1.23%
P/EPS 383.33 53.90 52.93 87.67 41.08 0.00 53.83 35.75%
EY 0.26 1.86 1.89 1.14 2.43 0.00 1.86 -26.39%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 0.77 0.77 2.34 0.00 3.11 0.00 3.12 -19.57%

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