[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -7.48%
YoY- 45.65%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 487,202 551,964 549,124 659,521 724,734 538,112 494,939 -1.04%
PBT 5,840 11,064 18,729 24,493 32,904 33,148 23,437 -60.30%
Tax 6,352 4,876 7,824 3,384 -2,746 -2,156 -2,021 -
NP 12,192 15,940 26,553 27,877 30,158 30,992 21,416 -31.23%
-
NP to SH 13,826 16,476 26,302 27,810 30,058 30,872 21,460 -25.34%
-
Tax Rate -108.77% -44.07% -41.77% -13.82% 8.35% 6.50% 8.62% -
Total Cost 475,010 536,024 522,571 631,644 694,576 507,120 473,523 0.20%
-
Net Worth 221,659 219,865 220,325 210,296 203,473 196,458 189,092 11.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 8,312 - - - 8,419 - 2,101 149.51%
Div Payout % 60.12% - - - 28.01% - 9.79% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 221,659 219,865 220,325 210,296 203,473 196,458 189,092 11.14%
NOSH 138,537 139,155 143,068 143,058 140,326 140,327 140,068 -0.72%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.50% 2.89% 4.84% 4.23% 4.16% 5.76% 4.33% -
ROE 6.24% 7.49% 11.94% 13.22% 14.77% 15.71% 11.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 351.68 396.65 383.82 461.01 516.46 383.47 353.35 -0.31%
EPS 9.98 11.84 18.40 19.44 21.42 22.00 15.35 -24.89%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 1.50 151.34%
NAPS 1.60 1.58 1.54 1.47 1.45 1.40 1.35 11.95%
Adjusted Per Share Value based on latest NOSH - 144,475
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.38 34.42 34.24 41.13 45.19 33.56 30.86 -1.03%
EPS 0.86 1.03 1.64 1.73 1.87 1.93 1.34 -25.53%
DPS 0.52 0.00 0.00 0.00 0.53 0.00 0.13 151.34%
NAPS 0.1382 0.1371 0.1374 0.1311 0.1269 0.1225 0.1179 11.14%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.83 1.00 0.89 0.96 0.74 0.58 0.54 -
P/RPS 0.24 0.25 0.23 0.21 0.14 0.15 0.15 36.68%
P/EPS 8.32 8.45 4.84 4.94 3.45 2.64 3.52 77.16%
EY 12.02 11.84 20.66 20.25 28.95 37.93 28.37 -43.50%
DY 7.23 0.00 0.00 0.00 8.11 0.00 2.78 88.78%
P/NAPS 0.52 0.63 0.58 0.65 0.51 0.41 0.40 19.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 28/05/07 01/03/07 29/11/06 30/08/06 -
Price 0.68 0.83 1.03 0.82 0.86 0.77 0.58 -
P/RPS 0.19 0.21 0.27 0.18 0.17 0.20 0.16 12.10%
P/EPS 6.81 7.01 5.60 4.22 4.01 3.50 3.79 47.64%
EY 14.68 14.27 17.85 23.71 24.91 28.57 26.42 -32.34%
DY 8.82 0.00 0.00 0.00 6.98 0.00 2.59 125.84%
P/NAPS 0.43 0.53 0.67 0.56 0.59 0.55 0.43 0.00%

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