[MKLAND] YoY TTM 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- 3.85%
YoY- 69.55%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Revenue 359,454 701,171 920,618 912,903 591,292 468,686 175,047 11.85%
PBT 25,336 118,616 216,244 265,538 165,031 64,295 30,408 -2.80%
Tax -3,645 -33,954 -53,623 -77,449 -54,095 -21,627 -62 88.58%
NP 21,691 84,662 162,621 188,089 110,936 42,668 30,346 -5.09%
-
NP to SH 21,691 84,662 162,621 188,089 110,936 42,668 30,346 -5.09%
-
Tax Rate 14.39% 28.63% 24.80% 29.17% 32.78% 33.64% 0.20% -
Total Cost 337,763 616,509 757,997 724,814 480,356 426,018 144,701 14.11%
-
Net Worth 1,077,499 1,085,624 1,026,239 927,835 572,582 317,344 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/07/00 CAGR
Div - - 35,953 - 23,466 - - -
Div Payout % - - 22.11% - 21.15% - - -
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 1,026,239 927,835 572,582 317,344 0 -
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 6.03% 12.07% 17.66% 20.60% 18.76% 9.10% 17.34% -
ROE 2.01% 7.80% 15.85% 20.27% 19.37% 13.45% 0.00% -
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 30.02 58.13 76.25 77.73 50.39 131.44 49.28 -7.42%
EPS 1.81 7.02 13.47 16.01 9.45 11.97 8.54 -21.46%
DPS 0.00 0.00 2.98 0.00 2.00 0.00 0.00 -
NAPS 0.90 0.90 0.85 0.79 0.488 0.89 0.00 -
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 29.78 58.09 76.27 75.63 48.99 38.83 14.50 11.85%
EPS 1.80 7.01 13.47 15.58 9.19 3.54 2.51 -5.04%
DPS 0.00 0.00 2.98 0.00 1.94 0.00 0.00 -
NAPS 0.8927 0.8994 0.8502 0.7687 0.4744 0.2629 0.00 -
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 2.30 0.88 2.32 2.96 3.37 1.03 5.40 -12.44%
P/EPS 38.08 7.27 13.14 14.36 17.98 11.28 31.14 3.18%
EY 2.63 13.76 7.61 6.96 5.56 8.86 3.21 -3.05%
DY 0.00 0.00 1.68 0.00 1.18 0.00 0.00 -
P/NAPS 0.77 0.57 2.08 2.91 3.48 1.52 0.00 -
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 - -
Price 0.69 0.69 1.99 3.34 1.52 1.56 0.00 -
P/RPS 2.30 1.19 2.61 4.30 3.02 1.19 0.00 -
P/EPS 38.08 9.83 14.77 20.86 16.08 13.04 0.00 -
EY 2.63 10.17 6.77 4.79 6.22 7.67 0.00 -
DY 0.00 0.00 1.50 0.00 1.32 0.00 0.00 -
P/NAPS 0.77 0.77 2.34 4.23 3.11 1.75 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