[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -16.91%
YoY- 48.91%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 178,590 164,580 170,168 147,952 134,814 117,544 166,938 4.58%
PBT 10,010 4,296 1,919 2,544 3,094 1,716 1,640 232.88%
Tax -1,948 -2,444 2,759 -352 -342 -4,136 -721 93.63%
NP 8,062 1,852 4,678 2,192 2,752 -2,420 919 323.67%
-
NP to SH 9,562 4,512 4,703 2,192 2,638 1,308 831 407.41%
-
Tax Rate 19.46% 56.89% -143.77% 13.84% 11.05% 241.03% 43.96% -
Total Cost 170,528 162,728 165,490 145,760 132,062 119,964 166,019 1.79%
-
Net Worth 320,973 308,364 347,899 301,895 276,989 274,679 246,463 19.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 320,973 308,364 347,899 301,895 276,989 274,679 246,463 19.19%
NOSH 959,470 934,439 930,670 718,799 659,499 653,999 586,818 38.66%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.51% 1.13% 2.75% 1.48% 2.04% -2.06% 0.55% -
ROE 2.98% 1.46% 1.35% 0.73% 0.95% 0.48% 0.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.92 17.61 21.52 20.58 20.44 17.97 28.45 -23.75%
EPS 1.02 0.48 0.66 0.32 0.40 0.20 0.22 177.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.44 0.42 0.42 0.42 0.42 -13.10%
Adjusted Per Share Value based on latest NOSH - 718,799
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.14 10.26 10.61 9.23 8.41 7.33 10.41 4.60%
EPS 0.60 0.28 0.29 0.14 0.16 0.08 0.05 421.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.1923 0.2169 0.1883 0.1727 0.1713 0.1537 19.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.255 0.255 0.245 0.18 0.11 0.09 0.10 -
P/RPS 1.35 1.45 1.14 0.87 0.54 0.50 0.35 145.34%
P/EPS 25.18 52.81 41.19 59.03 27.50 45.00 70.62 -49.62%
EY 3.97 1.89 2.43 1.69 3.64 2.22 1.42 98.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.56 0.43 0.26 0.21 0.24 113.30%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.25 0.235 0.215 0.26 0.105 0.11 0.085 -
P/RPS 1.32 1.33 1.00 1.26 0.51 0.61 0.30 167.79%
P/EPS 24.68 48.67 36.15 85.26 26.25 55.00 60.02 -44.61%
EY 4.05 2.05 2.77 1.17 3.81 1.82 1.67 80.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.49 0.62 0.25 0.26 0.20 138.65%

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