[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -14.01%
YoY- -83.02%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 399,380 446,083 502,258 441,614 412,124 457,279 451,084 -7.78%
PBT 2,752 3,203 2,220 2,034 2,544 7,145 8,308 -52.09%
Tax -288 -677 -273 -282 -368 -559 -764 -47.78%
NP 2,464 2,526 1,946 1,752 2,176 6,586 7,544 -52.54%
-
NP to SH 2,464 2,526 1,801 1,534 1,784 6,613 7,337 -51.65%
-
Tax Rate 10.47% 21.14% 12.30% 13.86% 14.47% 7.82% 9.20% -
Total Cost 396,916 443,557 500,312 439,862 409,948 450,693 443,540 -7.13%
-
Net Worth 273,687 268,565 251,905 243,796 243,906 245,363 244,118 7.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 55 - - -
Div Payout % - - - - 3.12% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,687 268,565 251,905 243,796 243,906 245,363 244,118 7.91%
NOSH 188,750 186,503 140,729 136,964 139,375 137,844 137,919 23.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.62% 0.57% 0.39% 0.40% 0.53% 1.44% 1.67% -
ROE 0.90% 0.94% 0.72% 0.63% 0.73% 2.70% 3.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 211.59 239.18 356.90 322.43 295.69 331.73 327.06 -25.17%
EPS 1.28 1.68 1.28 1.12 1.28 5.15 5.32 -61.28%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.45 1.44 1.79 1.78 1.75 1.78 1.77 -12.43%
Adjusted Per Share Value based on latest NOSH - 139,565
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.90 27.82 31.32 27.54 25.70 28.52 28.13 -7.80%
EPS 0.15 0.16 0.11 0.10 0.11 0.41 0.46 -52.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1675 0.1571 0.152 0.1521 0.153 0.1522 7.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.44 0.52 0.47 0.54 0.66 0.45 -
P/RPS 0.21 0.18 0.15 0.15 0.18 0.20 0.14 31.00%
P/EPS 34.47 32.49 40.63 41.96 42.19 13.76 8.46 154.88%
EY 2.90 3.08 2.46 2.38 2.37 7.27 11.82 -60.77%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.31 0.31 0.29 0.26 0.31 0.37 0.25 15.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 -
Price 0.47 0.45 0.44 0.50 0.52 0.60 0.58 -
P/RPS 0.22 0.19 0.12 0.16 0.18 0.18 0.18 14.30%
P/EPS 36.00 33.23 34.38 44.64 40.63 12.51 10.90 121.61%
EY 2.78 3.01 2.91 2.24 2.46 8.00 9.17 -54.83%
DY 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 0.32 0.31 0.25 0.28 0.30 0.34 0.33 -2.02%

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