[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 26.1%
YoY- 22.56%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 356,499 243,601 137,991 549,124 494,641 362,367 134,528 91.38%
PBT 10,364 2,920 2,766 18,729 18,370 16,452 8,287 16.06%
Tax 2,256 3,176 1,219 7,824 2,538 -1,373 -539 -
NP 12,620 6,096 3,985 26,553 20,908 15,079 7,748 38.39%
-
NP to SH 12,588 6,913 4,119 26,302 20,858 15,029 7,718 38.51%
-
Tax Rate -21.77% -108.77% -44.07% -41.77% -13.82% 8.35% 6.50% -
Total Cost 343,879 237,505 134,006 522,571 473,733 347,288 126,780 94.37%
-
Net Worth 222,710 221,659 219,865 220,325 210,296 203,473 196,458 8.71%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,156 - - - 4,209 - -
Div Payout % - 60.12% - - - 28.01% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 222,710 221,659 219,865 220,325 210,296 203,473 196,458 8.71%
NOSH 138,329 138,537 139,155 143,068 143,058 140,326 140,327 -0.95%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.54% 2.50% 2.89% 4.84% 4.23% 4.16% 5.76% -
ROE 5.65% 3.12% 1.87% 11.94% 9.92% 7.39% 3.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 257.72 175.84 99.16 383.82 345.76 258.23 95.87 93.21%
EPS 9.10 4.99 2.96 18.40 14.58 10.71 5.50 39.84%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.61 1.60 1.58 1.54 1.47 1.45 1.40 9.75%
Adjusted Per Share Value based on latest NOSH - 142,880
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.33 15.94 9.03 35.94 32.37 23.72 8.80 91.43%
EPS 0.82 0.45 0.27 1.72 1.37 0.98 0.51 37.20%
DPS 0.00 0.27 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.1458 0.1451 0.1439 0.1442 0.1376 0.1332 0.1286 8.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.65 0.83 1.00 0.89 0.96 0.74 0.58 -
P/RPS 0.25 0.47 1.01 0.23 0.28 0.29 0.61 -44.79%
P/EPS 7.14 16.63 33.78 4.84 6.58 6.91 10.55 -22.89%
EY 14.00 6.01 2.96 20.66 15.19 14.47 9.48 29.65%
DY 0.00 3.61 0.00 0.00 0.00 4.05 0.00 -
P/NAPS 0.40 0.52 0.63 0.58 0.65 0.51 0.41 -1.63%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 03/06/08 29/02/08 30/11/07 30/08/07 28/05/07 01/03/07 29/11/06 -
Price 0.76 0.68 0.83 1.03 0.82 0.86 0.77 -
P/RPS 0.29 0.39 0.84 0.27 0.24 0.33 0.80 -49.12%
P/EPS 8.35 13.63 28.04 5.60 5.62 8.03 14.00 -29.12%
EY 11.97 7.34 3.57 17.85 17.78 12.45 7.14 41.07%
DY 0.00 4.41 0.00 0.00 0.00 3.49 0.00 -
P/NAPS 0.47 0.43 0.53 0.67 0.56 0.59 0.55 -9.94%

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