[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -37.36%
YoY- -46.63%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 564,882 475,332 487,202 551,964 549,124 659,521 724,734 -15.31%
PBT 27,960 13,818 5,840 11,064 18,729 24,493 32,904 -10.29%
Tax 1,423 3,008 6,352 4,876 7,824 3,384 -2,746 -
NP 29,383 16,826 12,192 15,940 26,553 27,877 30,158 -1.72%
-
NP to SH 29,080 16,784 13,826 16,476 26,302 27,810 30,058 -2.18%
-
Tax Rate -5.09% -21.77% -108.77% -44.07% -41.77% -13.82% 8.35% -
Total Cost 535,499 458,505 475,010 536,024 522,571 631,644 694,576 -15.93%
-
Net Worth 238,988 222,710 221,659 219,865 220,325 210,296 203,473 11.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 8,312 - - - 8,419 -
Div Payout % - - 60.12% - - - 28.01% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 238,988 222,710 221,659 219,865 220,325 210,296 203,473 11.33%
NOSH 138,143 138,329 138,537 139,155 143,068 143,058 140,326 -1.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.20% 3.54% 2.50% 2.89% 4.84% 4.23% 4.16% -
ROE 12.17% 7.54% 6.24% 7.49% 11.94% 13.22% 14.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 408.91 343.62 351.68 396.65 383.82 461.01 516.46 -14.42%
EPS 21.09 12.13 9.98 11.84 18.40 19.44 21.42 -1.03%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.73 1.61 1.60 1.58 1.54 1.47 1.45 12.50%
Adjusted Per Share Value based on latest NOSH - 139,155
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.97 31.11 31.88 36.12 35.94 43.16 47.43 -15.31%
EPS 1.90 1.10 0.90 1.08 1.72 1.82 1.97 -2.38%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.55 -
NAPS 0.1564 0.1458 0.1451 0.1439 0.1442 0.1376 0.1332 11.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.65 0.65 0.83 1.00 0.89 0.96 0.74 -
P/RPS 0.16 0.19 0.24 0.25 0.23 0.21 0.14 9.31%
P/EPS 3.09 5.36 8.32 8.45 4.84 4.94 3.45 -7.08%
EY 32.39 18.67 12.02 11.84 20.66 20.25 28.95 7.77%
DY 0.00 0.00 7.23 0.00 0.00 0.00 8.11 -
P/NAPS 0.38 0.40 0.52 0.63 0.58 0.65 0.51 -17.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 03/06/08 29/02/08 30/11/07 30/08/07 28/05/07 01/03/07 -
Price 0.57 0.76 0.68 0.83 1.03 0.82 0.86 -
P/RPS 0.14 0.22 0.19 0.21 0.27 0.18 0.17 -12.15%
P/EPS 2.71 6.26 6.81 7.01 5.60 4.22 4.01 -23.00%
EY 36.93 15.96 14.68 14.27 17.85 23.71 24.91 30.04%
DY 0.00 0.00 8.82 0.00 0.00 0.00 6.98 -
P/NAPS 0.33 0.47 0.43 0.53 0.67 0.56 0.59 -32.13%

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