[MKLAND] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -17.33%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Revenue 253,902 408,453 904,994 925,669 860,760 405,735 131,486 10.65%
PBT 16,600 58,552 164,501 221,334 255,401 72,025 20,696 -3.33%
Tax -4,702 -11,298 -44,298 -59,763 -77,374 -27,673 -7,904 -7.68%
NP 11,898 47,254 120,203 161,571 178,027 44,352 12,792 -1.10%
-
NP to SH 11,898 47,254 120,203 161,764 178,027 44,352 12,792 -1.10%
-
Tax Rate 28.33% 19.30% 26.93% 27.00% 30.30% 38.42% 38.19% -
Total Cost 242,004 361,199 784,791 764,098 682,733 361,383 118,694 11.58%
-
Net Worth 1,042,694 1,082,842 1,063,641 970,757 973,895 501,371 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Div - - - 35,953 23,466 - - -
Div Payout % - - - 22.23% 13.18% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Net Worth 1,042,694 1,082,842 1,063,641 970,757 973,895 501,371 0 -
NOSH 1,198,499 1,203,157 1,208,683 1,198,465 1,316,075 1,173,348 355,333 20.57%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
NP Margin 4.69% 11.57% 13.28% 17.45% 20.68% 10.93% 9.73% -
ROE 1.14% 4.36% 11.30% 16.66% 18.28% 8.85% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 21.18 33.95 74.87 77.24 65.40 34.58 37.00 -8.22%
EPS 0.99 3.93 9.94 13.50 13.53 3.78 3.60 -18.01%
DPS 0.00 0.00 0.00 3.00 1.78 0.00 0.00 -
NAPS 0.87 0.90 0.88 0.81 0.74 0.4273 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,198,465
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
RPS 21.83 35.11 77.79 79.57 73.99 34.88 11.30 10.66%
EPS 1.02 4.06 10.33 13.91 15.30 3.81 1.10 -1.15%
DPS 0.00 0.00 0.00 3.09 2.02 0.00 0.00 -
NAPS 0.8963 0.9308 0.9143 0.8345 0.8372 0.431 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 26/12/00 -
Price 1.04 0.67 1.10 2.51 1.85 1.42 1.47 -
P/RPS 4.91 1.97 1.47 3.25 2.83 4.11 3.97 3.32%
P/EPS 104.76 17.06 11.06 18.60 13.68 37.57 40.83 15.60%
EY 0.95 5.86 9.04 5.38 7.31 2.66 2.45 -13.56%
DY 0.00 0.00 0.00 1.20 0.96 0.00 0.00 -
P/NAPS 1.20 0.74 1.25 3.10 2.50 3.32 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/12/00 CAGR
Date 29/08/07 30/08/06 01/09/05 27/08/04 25/08/03 29/08/02 - -
Price 0.89 0.56 0.97 2.31 1.95 1.80 0.00 -
P/RPS 4.20 1.65 1.30 2.99 2.98 5.21 0.00 -
P/EPS 89.65 14.26 9.75 17.11 14.42 47.62 0.00 -
EY 1.12 7.01 10.25 5.84 6.94 2.10 0.00 -
DY 0.00 0.00 0.00 1.30 0.91 0.00 0.00 -
P/NAPS 1.02 0.62 1.10 2.85 2.64 4.21 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