[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 20.46%
YoY- 63.73%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 538,112 494,939 441,001 358,540 340,768 304,327 227,414 77.47%
PBT 33,148 23,437 20,797 19,454 16,152 17,494 16,845 56.96%
Tax -2,156 -2,021 -1,702 -1,192 -992 -1,432 -2,948 -18.81%
NP 30,992 21,416 19,094 18,262 15,160 16,062 13,897 70.61%
-
NP to SH 30,872 21,460 19,094 18,262 15,160 16,062 13,897 70.17%
-
Tax Rate 6.50% 8.62% 8.18% 6.13% 6.14% 8.19% 17.50% -
Total Cost 507,120 473,523 421,906 340,278 325,608 288,265 213,517 77.91%
-
Net Worth 196,458 189,092 175,847 178,096 81,532 140,296 60,985 117.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,101 2,813 - - - - -
Div Payout % - 9.79% 14.73% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 196,458 189,092 175,847 178,096 81,532 140,296 60,985 117.96%
NOSH 140,327 140,068 140,677 141,346 135,886 118,895 110,882 16.98%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.76% 4.33% 4.33% 5.09% 4.45% 5.28% 6.11% -
ROE 15.71% 11.35% 10.86% 10.25% 18.59% 11.45% 22.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 383.47 353.35 313.48 253.66 250.77 255.96 205.09 51.71%
EPS 22.00 15.35 13.57 12.92 10.60 12.40 12.53 45.48%
DPS 0.00 1.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.25 1.26 0.60 1.18 0.55 86.32%
Adjusted Per Share Value based on latest NOSH - 139,868
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.56 30.86 27.50 22.36 21.25 18.98 14.18 77.50%
EPS 1.93 1.34 1.19 1.14 0.95 1.00 0.87 70.01%
DPS 0.00 0.13 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1179 0.1097 0.1111 0.0508 0.0875 0.038 118.06%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.58 0.54 0.50 0.45 0.47 0.49 0.81 -
P/RPS 0.15 0.15 0.16 0.18 0.19 0.19 0.39 -47.08%
P/EPS 2.64 3.52 3.68 3.48 4.21 3.63 6.46 -44.90%
EY 37.93 28.37 27.15 28.71 23.74 27.57 15.47 81.72%
DY 0.00 2.78 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.36 0.78 0.42 1.47 -57.27%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 30/05/05 -
Price 0.77 0.58 0.52 0.50 0.43 0.49 0.67 -
P/RPS 0.20 0.16 0.17 0.20 0.17 0.19 0.33 -28.36%
P/EPS 3.50 3.79 3.83 3.87 3.85 3.63 5.35 -24.62%
EY 28.57 26.42 26.10 25.84 25.94 27.57 18.71 32.57%
DY 0.00 2.59 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.42 0.40 0.72 0.42 1.22 -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