[MAXLAND] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 20.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 112,364 111,514 107,724 98,948 89,309 89,448 92,632 13.75%
PBT 16,389 17,068 19,864 22,724 19,326 19,396 20,248 -13.15%
Tax -2,469 -1,600 -2,000 -4,661 -4,290 -4,450 -4,524 -33.24%
NP 13,920 15,468 17,864 18,063 15,036 14,946 15,724 -7.80%
-
NP to SH 13,920 15,468 17,864 18,063 15,036 14,946 15,724 -7.80%
-
Tax Rate 15.06% 9.37% 10.07% 20.51% 22.20% 22.94% 22.34% -
Total Cost 98,444 96,046 89,860 80,885 74,273 74,502 76,908 17.90%
-
Net Worth 86,716 87,538 84,216 76,502 67,185 66,313 48,326 47.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 3,400 - - - -
Div Payout % - - - 18.82% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 86,716 87,538 84,216 76,502 67,185 66,313 48,326 47.71%
NOSH 85,016 84,989 85,066 85,002 85,045 85,017 72,128 11.59%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.39% 13.87% 16.58% 18.26% 16.84% 16.71% 16.97% -
ROE 16.05% 17.67% 21.21% 23.61% 22.38% 22.54% 32.54% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 132.17 131.21 126.63 116.41 105.01 105.21 128.43 1.93%
EPS 16.37 18.20 21.00 21.25 17.68 17.58 21.80 -17.39%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 0.99 0.90 0.79 0.78 0.67 32.37%
Adjusted Per Share Value based on latest NOSH - 85,050
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.35 7.30 7.05 6.48 5.84 5.85 6.06 13.74%
EPS 0.91 1.01 1.17 1.18 0.98 0.98 1.03 -7.93%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0568 0.0573 0.0551 0.0501 0.044 0.0434 0.0316 47.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.86 0.95 0.94 1.02 1.31 0.00 0.00 -
P/RPS 0.65 0.72 0.74 0.88 1.25 0.00 0.00 -
P/EPS 5.25 5.22 4.48 4.80 7.41 0.00 0.00 -
EY 19.04 19.16 22.34 20.83 13.50 0.00 0.00 -
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.95 1.13 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 27/03/02 26/12/01 -
Price 0.97 0.92 0.98 1.04 1.16 1.29 0.00 -
P/RPS 0.73 0.70 0.77 0.89 1.10 1.23 0.00 -
P/EPS 5.92 5.05 4.67 4.89 6.56 7.34 0.00 -
EY 16.88 19.78 21.43 20.43 15.24 13.63 0.00 -
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.99 1.16 1.47 1.65 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