[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -7.63%
YoY- -34.66%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 412,124 457,279 451,084 447,418 532,568 564,882 475,332 -9.06%
PBT 2,544 7,145 8,308 11,030 12,012 27,960 13,818 -67.60%
Tax -368 -559 -764 -1,394 -1,832 1,423 3,008 -
NP 2,176 6,586 7,544 9,636 10,180 29,383 16,826 -74.39%
-
NP to SH 1,784 6,613 7,337 9,034 9,780 29,080 16,784 -77.53%
-
Tax Rate 14.47% 7.82% 9.20% 12.64% 15.25% -5.09% -21.77% -
Total Cost 409,948 450,693 443,540 437,782 522,388 535,499 458,505 -7.18%
-
Net Worth 243,906 245,363 244,118 242,375 241,737 238,988 222,710 6.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 55 - - - - - - -
Div Payout % 3.12% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 243,906 245,363 244,118 242,375 241,737 238,988 222,710 6.24%
NOSH 139,375 137,844 137,919 137,713 138,135 138,143 138,329 0.50%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.53% 1.44% 1.67% 2.15% 1.91% 5.20% 3.54% -
ROE 0.73% 2.70% 3.01% 3.73% 4.05% 12.17% 7.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 295.69 331.73 327.06 324.89 385.54 408.91 343.62 -9.52%
EPS 1.28 5.15 5.32 6.56 7.08 21.09 12.13 -77.63%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.78 1.77 1.76 1.75 1.73 1.61 5.71%
Adjusted Per Share Value based on latest NOSH - 138,133
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.97 29.93 29.52 29.28 34.85 36.97 31.11 -9.07%
EPS 0.12 0.43 0.48 0.59 0.64 1.90 1.10 -77.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1606 0.1598 0.1586 0.1582 0.1564 0.1458 6.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.66 0.45 0.48 0.54 0.65 0.65 -
P/RPS 0.18 0.20 0.14 0.15 0.14 0.16 0.19 -3.53%
P/EPS 42.19 13.76 8.46 7.32 7.63 3.09 5.36 295.20%
EY 2.37 7.27 11.82 13.67 13.11 32.39 18.67 -74.71%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.25 0.27 0.31 0.38 0.40 -15.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 29/08/08 03/06/08 -
Price 0.52 0.60 0.58 0.44 0.49 0.57 0.76 -
P/RPS 0.18 0.18 0.18 0.14 0.13 0.14 0.22 -12.51%
P/EPS 40.63 12.51 10.90 6.71 6.92 2.71 6.26 247.55%
EY 2.46 8.00 9.17 14.91 14.45 36.93 15.96 -71.21%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.33 0.25 0.28 0.33 0.47 -25.84%

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