[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 43.86%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 549,124 659,521 724,734 538,112 494,939 441,001 358,540 32.97%
PBT 18,729 24,493 32,904 33,148 23,437 20,797 19,454 -2.50%
Tax 7,824 3,384 -2,746 -2,156 -2,021 -1,702 -1,192 -
NP 26,553 27,877 30,158 30,992 21,416 19,094 18,262 28.43%
-
NP to SH 26,302 27,810 30,058 30,872 21,460 19,094 18,262 27.61%
-
Tax Rate -41.77% -13.82% 8.35% 6.50% 8.62% 8.18% 6.13% -
Total Cost 522,571 631,644 694,576 507,120 473,523 421,906 340,278 33.21%
-
Net Worth 220,325 210,296 203,473 196,458 189,092 175,847 178,096 15.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 8,419 - 2,101 2,813 - -
Div Payout % - - 28.01% - 9.79% 14.73% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 220,325 210,296 203,473 196,458 189,092 175,847 178,096 15.28%
NOSH 143,068 143,058 140,326 140,327 140,068 140,677 141,346 0.81%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.84% 4.23% 4.16% 5.76% 4.33% 4.33% 5.09% -
ROE 11.94% 13.22% 14.77% 15.71% 11.35% 10.86% 10.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 383.82 461.01 516.46 383.47 353.35 313.48 253.66 31.90%
EPS 18.40 19.44 21.42 22.00 15.35 13.57 12.92 26.66%
DPS 0.00 0.00 6.00 0.00 1.50 2.00 0.00 -
NAPS 1.54 1.47 1.45 1.40 1.35 1.25 1.26 14.35%
Adjusted Per Share Value based on latest NOSH - 140,327
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.94 43.16 47.43 35.22 32.39 28.86 23.46 32.99%
EPS 1.72 1.82 1.97 2.02 1.40 1.25 1.20 27.20%
DPS 0.00 0.00 0.55 0.00 0.14 0.18 0.00 -
NAPS 0.1442 0.1376 0.1332 0.1286 0.1238 0.1151 0.1166 15.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.89 0.96 0.74 0.58 0.54 0.50 0.45 -
P/RPS 0.23 0.21 0.14 0.15 0.15 0.16 0.18 17.80%
P/EPS 4.84 4.94 3.45 2.64 3.52 3.68 3.48 24.67%
EY 20.66 20.25 28.95 37.93 28.37 27.15 28.71 -19.74%
DY 0.00 0.00 8.11 0.00 2.78 4.00 0.00 -
P/NAPS 0.58 0.65 0.51 0.41 0.40 0.40 0.36 37.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 -
Price 1.03 0.82 0.86 0.77 0.58 0.52 0.50 -
P/RPS 0.27 0.18 0.17 0.20 0.16 0.17 0.20 22.21%
P/EPS 5.60 4.22 4.01 3.50 3.79 3.83 3.87 28.02%
EY 17.85 23.71 24.91 28.57 26.42 26.10 25.84 -21.90%
DY 0.00 0.00 6.98 0.00 2.59 3.85 0.00 -
P/NAPS 0.67 0.56 0.59 0.55 0.43 0.42 0.40 41.17%

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