[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 101.68%
YoY- -1.79%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 164,580 170,168 147,952 134,814 117,544 166,938 156,101 3.58%
PBT 4,296 1,919 2,544 3,094 1,716 1,640 1,450 106.14%
Tax -2,444 2,759 -352 -342 -4,136 -721 21 -
NP 1,852 4,678 2,192 2,752 -2,420 919 1,472 16.52%
-
NP to SH 4,512 4,703 2,192 2,638 1,308 831 1,472 110.86%
-
Tax Rate 56.89% -143.77% 13.84% 11.05% 241.03% 43.96% -1.45% -
Total Cost 162,728 165,490 145,760 132,062 119,964 166,019 154,629 3.45%
-
Net Worth 308,364 347,899 301,895 276,989 274,679 246,463 236,785 19.23%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 308,364 347,899 301,895 276,989 274,679 246,463 236,785 19.23%
NOSH 934,439 930,670 718,799 659,499 653,999 586,818 526,190 46.59%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.13% 2.75% 1.48% 2.04% -2.06% 0.55% 0.94% -
ROE 1.46% 1.35% 0.73% 0.95% 0.48% 0.34% 0.62% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.61 21.52 20.58 20.44 17.97 28.45 29.67 -29.35%
EPS 0.48 0.66 0.32 0.40 0.20 0.22 0.27 46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.44 0.42 0.42 0.42 0.42 0.45 -18.66%
Adjusted Per Share Value based on latest NOSH - 661,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.77 11.14 9.68 8.82 7.69 10.93 10.22 3.55%
EPS 0.30 0.31 0.14 0.17 0.09 0.05 0.10 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2018 0.2277 0.1976 0.1813 0.1798 0.1613 0.155 19.21%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.255 0.245 0.18 0.11 0.09 0.10 0.11 -
P/RPS 1.45 1.14 0.87 0.54 0.50 0.35 0.37 148.36%
P/EPS 52.81 41.19 59.03 27.50 45.00 70.62 39.32 21.70%
EY 1.89 2.43 1.69 3.64 2.22 1.42 2.54 -17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.43 0.26 0.21 0.24 0.24 117.37%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.235 0.215 0.26 0.105 0.11 0.085 0.105 -
P/RPS 1.33 1.00 1.26 0.51 0.61 0.30 0.35 143.31%
P/EPS 48.67 36.15 85.26 26.25 55.00 60.02 37.53 18.90%
EY 2.05 2.77 1.17 3.81 1.82 1.67 2.66 -15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.62 0.25 0.26 0.20 0.23 111.86%

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