[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 37.57%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 340,768 304,327 227,414 178,420 156,272 175,129 156,068 68.22%
PBT 16,152 17,494 16,845 13,534 9,652 8,137 9,128 46.24%
Tax -992 -1,432 -2,948 -2,380 -1,544 -74 -1,733 -31.03%
NP 15,160 16,062 13,897 11,154 8,108 8,063 7,394 61.32%
-
NP to SH 15,160 16,062 13,897 11,154 8,108 8,063 7,394 61.32%
-
Tax Rate 6.14% 8.19% 17.50% 17.59% 16.00% 0.91% 18.99% -
Total Cost 325,608 288,265 213,517 167,266 148,164 167,066 148,673 68.56%
-
Net Worth 81,532 140,296 60,985 65,728 97,943 96,086 93,567 -8.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - 1,700 - -
Div Payout % - - - - - 21.09% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 81,532 140,296 60,985 65,728 97,943 96,086 93,567 -8.76%
NOSH 135,886 118,895 110,882 99,589 85,168 85,032 85,061 36.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.45% 5.28% 6.11% 6.25% 5.19% 4.60% 4.74% -
ROE 18.59% 11.45% 22.79% 16.97% 8.28% 8.39% 7.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 250.77 255.96 205.09 179.16 183.49 205.96 183.48 23.13%
EPS 10.60 12.40 12.53 11.20 9.52 9.49 8.69 14.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.60 1.18 0.55 0.66 1.15 1.13 1.10 -33.21%
Adjusted Per Share Value based on latest NOSH - 114,147
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.30 19.92 14.88 11.68 10.23 11.46 10.21 68.25%
EPS 0.99 1.05 0.91 0.73 0.53 0.53 0.48 61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.0534 0.0918 0.0399 0.043 0.0641 0.0629 0.0612 -8.68%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.49 0.81 1.11 0.80 0.81 1.04 -
P/RPS 0.19 0.19 0.39 0.62 0.44 0.39 0.57 -51.89%
P/EPS 4.21 3.63 6.46 9.91 8.40 8.54 11.96 -50.11%
EY 23.74 27.57 15.47 10.09 11.90 11.71 8.36 100.40%
DY 0.00 0.00 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 0.78 0.42 1.47 1.68 0.70 0.72 0.95 -12.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 01/12/04 30/08/04 28/05/04 -
Price 0.43 0.49 0.67 0.89 0.99 0.78 0.88 -
P/RPS 0.17 0.19 0.33 0.50 0.54 0.38 0.48 -49.91%
P/EPS 3.85 3.63 5.35 7.95 10.40 8.23 10.12 -47.46%
EY 25.94 27.57 18.71 12.58 9.62 12.16 9.88 90.20%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.72 0.42 1.22 1.35 0.86 0.69 0.80 -6.77%

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