[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 0.56%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 304,327 227,414 178,420 156,272 175,129 156,068 168,326 48.46%
PBT 17,494 16,845 13,534 9,652 8,137 9,128 10,790 38.05%
Tax -1,432 -2,948 -2,380 -1,544 -74 -1,733 -2,050 -21.28%
NP 16,062 13,897 11,154 8,108 8,063 7,394 8,740 50.09%
-
NP to SH 16,062 13,897 11,154 8,108 8,063 7,394 8,740 50.09%
-
Tax Rate 8.19% 17.50% 17.59% 16.00% 0.91% 18.99% 19.00% -
Total Cost 288,265 213,517 167,266 148,164 167,066 148,673 159,586 48.37%
-
Net Worth 140,296 60,985 65,728 97,943 96,086 93,567 94,371 30.28%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 1,700 - - -
Div Payout % - - - - 21.09% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 140,296 60,985 65,728 97,943 96,086 93,567 94,371 30.28%
NOSH 118,895 110,882 99,589 85,168 85,032 85,061 85,019 25.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.28% 6.11% 6.25% 5.19% 4.60% 4.74% 5.19% -
ROE 11.45% 22.79% 16.97% 8.28% 8.39% 7.90% 9.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 255.96 205.09 179.16 183.49 205.96 183.48 197.99 18.69%
EPS 12.40 12.53 11.20 9.52 9.49 8.69 10.28 13.32%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.18 0.55 0.66 1.15 1.13 1.10 1.11 4.16%
Adjusted Per Share Value based on latest NOSH - 85,168
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.98 14.18 11.13 9.74 10.92 9.73 10.50 48.44%
EPS 1.00 0.87 0.70 0.51 0.50 0.46 0.55 49.02%
DPS 0.00 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.0875 0.038 0.041 0.0611 0.0599 0.0583 0.0588 30.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.81 1.11 0.80 0.81 1.04 1.03 -
P/RPS 0.19 0.39 0.62 0.44 0.39 0.57 0.52 -48.92%
P/EPS 3.63 6.46 9.91 8.40 8.54 11.96 10.02 -49.21%
EY 27.57 15.47 10.09 11.90 11.71 8.36 9.98 97.00%
DY 0.00 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 0.42 1.47 1.68 0.70 0.72 0.95 0.93 -41.16%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 -
Price 0.49 0.67 0.89 0.99 0.78 0.88 1.10 -
P/RPS 0.19 0.33 0.50 0.54 0.38 0.48 0.56 -51.38%
P/EPS 3.63 5.35 7.95 10.40 8.23 10.12 10.70 -51.38%
EY 27.57 18.71 12.58 9.62 12.16 9.88 9.35 105.76%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.42 1.22 1.35 0.86 0.69 0.80 0.99 -43.56%

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