[MKLAND] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[MKLAND] MK LAND HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 4.04%
YoY- 29.93%
Quarter Report
Latest QR
Upcoming QR
MKLAND's Result
MKLAND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Revenue 331,253 563,152 852,884 956,964 774,078 459,980 112,111 18.39%
PBT 9,495 97,571 179,866 276,089 220,387 65,675 20,122 -11.04%
Tax -56 -23,281 -47,647 -80,407 -69,776 -21,989 -397 -26.30%
NP 9,439 74,290 132,219 195,682 150,611 43,686 19,725 -10.85%
-
NP to SH 9,439 74,290 132,219 195,682 150,611 43,686 19,725 -10.85%
-
Tax Rate 0.59% 23.86% 26.49% 29.12% 31.66% 33.48% 1.97% -
Total Cost 321,814 488,862 720,665 761,282 623,467 416,294 92,386 21.47%
-
Net Worth 1,051,247 1,087,627 1,050,439 1,003,311 607,768 326,676 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Div - - 35,953 - 23,466 - - -
Div Payout % - - 27.19% - 15.58% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Net Worth 1,051,247 1,087,627 1,050,439 1,003,311 607,768 326,676 0 -
NOSH 1,181,176 1,208,474 1,207,401 1,180,366 1,176,705 355,083 354,259 20.64%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
NP Margin 2.85% 13.19% 15.50% 20.45% 19.46% 9.50% 17.59% -
ROE 0.90% 6.83% 12.59% 19.50% 24.78% 13.37% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
RPS 28.04 46.60 70.64 81.07 65.78 129.54 31.65 -1.86%
EPS 0.80 6.15 10.95 16.58 12.80 12.30 5.57 -26.09%
DPS 0.00 0.00 3.00 0.00 2.00 0.00 0.00 -
NAPS 0.89 0.90 0.87 0.85 0.5165 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,180,366
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
RPS 28.47 48.41 73.31 82.26 66.54 39.54 9.64 18.38%
EPS 0.81 6.39 11.37 16.82 12.95 3.76 1.70 -10.91%
DPS 0.00 0.00 3.09 0.00 2.02 0.00 0.00 -
NAPS 0.9037 0.9349 0.903 0.8624 0.5224 0.2808 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/10/00 -
Price 0.75 0.74 1.55 2.83 1.50 1.30 1.95 -
P/RPS 2.67 1.59 2.19 3.49 2.28 1.00 6.16 -12.21%
P/EPS 93.85 12.04 14.15 17.07 11.72 10.57 35.02 16.60%
EY 1.07 8.31 7.06 5.86 8.53 9.46 2.86 -14.20%
DY 0.00 0.00 1.94 0.00 1.33 0.00 0.00 -
P/NAPS 0.84 0.82 1.78 3.33 2.90 1.41 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/10/00 CAGR
Date 31/05/07 25/05/06 30/05/05 27/05/04 29/05/03 19/06/02 - -
Price 0.94 0.69 1.23 2.71 1.57 1.55 0.00 -
P/RPS 3.35 1.48 1.74 3.34 2.39 1.20 0.00 -
P/EPS 117.63 11.22 11.23 16.35 12.27 12.60 0.00 -
EY 0.85 8.91 8.90 6.12 8.15 7.94 0.00 -
DY 0.00 0.00 2.44 0.00 1.27 0.00 0.00 -
P/NAPS 1.06 0.77 1.41 3.19 3.04 1.68 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