[MKLAND] YoY TTM 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- 18.2%
YoY- 301.4%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
Revenue 408,453 904,994 925,669 860,760 405,735 131,486 193,187 12.37%
PBT 58,552 164,501 221,334 255,401 72,025 20,696 30,802 10.52%
Tax -11,298 -44,298 -59,763 -77,374 -27,673 -7,904 -346 72.16%
NP 47,254 120,203 161,571 178,027 44,352 12,792 30,456 7.08%
-
NP to SH 47,254 120,203 161,764 178,027 44,352 12,792 30,456 7.08%
-
Tax Rate 19.30% 26.93% 27.00% 30.30% 38.42% 38.19% 1.12% -
Total Cost 361,199 784,791 764,098 682,733 361,383 118,694 162,731 13.23%
-
Net Worth 1,082,842 1,063,641 970,757 973,895 501,371 0 216,975 28.47%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 31/01/00 CAGR
Div - - 35,953 23,466 - - - -
Div Payout % - - 22.23% 13.18% - - - -
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 1,082,842 1,063,641 970,757 973,895 501,371 0 216,975 28.47%
NOSH 1,203,157 1,208,683 1,198,465 1,316,075 1,173,348 355,333 328,750 22.40%
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% 13.28% 17.45% 20.68% 10.93% 9.73% 15.77% -
ROE 4.36% 11.30% 16.66% 18.28% 8.85% 0.00% 14.04% -
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 33.95 74.87 77.24 65.40 34.58 37.00 58.76 -8.19%
EPS 3.93 9.94 13.50 13.53 3.78 3.60 9.26 -12.50%
DPS 0.00 0.00 3.00 1.78 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 77.79 79.57 73.99 34.88 11.30 16.61 12.37%
EPS 4.06 10.33 13.91 15.30 3.81 1.10 2.62 7.06%
DPS 0.00 0.00 3.09 2.02 0.00 0.00 0.00 -
NAPS 0.9308 0.9143 0.8345 0.8372 0.431 0.00 0.1865 28.47%
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 1.97 1.47 3.25 2.83 4.11 3.97 4.48 -12.01%
P/EPS 17.06 11.06 18.60 13.68 37.57 40.83 28.39 -7.63%
EY 5.86 9.04 5.38 7.31 2.66 2.45 3.52 8.26%
DY 0.00 0.00 1.20 0.96 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 - - -
Price 0.56 0.97 2.31 1.95 1.80 0.00 0.00 -
P/RPS 1.65 1.30 2.99 2.98 5.21 0.00 0.00 -
P/EPS 14.26 9.75 17.11 14.42 47.62 0.00 0.00 -
EY 7.01 10.25 5.84 6.94 2.10 0.00 0.00 -
DY 0.00 0.00 1.30 0.91 0.00 0.00 0.00 -
P/NAPS 0.62 1.10 2.85 2.64 4.21 0.00 0.00 -

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