[MAXLAND] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 16.47%
YoY- 39.93%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 132,274 227,838 134,528 171,497 151,481 94,078 85,192 34.12%
PBT 4,867 8,194 8,287 6,129 5,871 5,663 4,038 13.26%
Tax 912 -834 -539 -163 -681 -348 -248 -
NP 5,779 7,360 7,748 5,966 5,190 5,315 3,790 32.51%
-
NP to SH 5,779 7,340 7,718 6,045 5,190 5,315 3,790 32.51%
-
Tax Rate -18.74% 10.18% 6.50% 2.66% 11.60% 6.15% 6.14% -
Total Cost 126,495 220,478 126,780 165,531 146,291 88,763 81,402 34.19%
-
Net Worth 212,378 203,499 196,458 184,938 173,927 176,234 85,811 83.07%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,210 - - 2,087 - - -
Div Payout % - 57.36% - - 40.21% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 212,378 203,499 196,458 184,938 173,927 176,234 85,811 83.07%
NOSH 144,475 140,344 140,327 138,013 139,142 139,868 143,018 0.67%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.37% 3.23% 5.76% 3.48% 3.43% 5.65% 4.45% -
ROE 2.72% 3.61% 3.93% 3.27% 2.98% 3.02% 4.42% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 91.55 162.34 95.87 124.26 108.87 67.26 59.57 33.20%
EPS 4.00 5.23 5.50 4.38 3.73 3.80 2.65 31.61%
DPS 0.00 3.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.47 1.45 1.40 1.34 1.25 1.26 0.60 81.83%
Adjusted Per Share Value based on latest NOSH - 138,013
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.25 14.21 8.39 10.69 9.45 5.87 5.31 34.18%
EPS 0.36 0.46 0.48 0.38 0.32 0.33 0.24 31.06%
DPS 0.00 0.26 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.1324 0.1269 0.1225 0.1153 0.1085 0.1099 0.0535 83.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.74 0.58 0.54 0.50 0.45 0.47 -
P/RPS 1.05 0.46 0.61 0.43 0.46 0.67 0.79 20.90%
P/EPS 24.00 14.15 10.55 12.33 13.40 11.84 17.74 22.34%
EY 4.17 7.07 9.48 8.11 7.46 8.44 5.64 -18.24%
DY 0.00 4.05 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.41 0.40 0.40 0.36 0.78 -11.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 -
Price 0.82 0.86 0.77 0.58 0.52 0.50 0.43 -
P/RPS 0.90 0.53 0.80 0.47 0.48 0.74 0.72 16.05%
P/EPS 20.50 16.44 14.00 13.24 13.94 13.16 16.23 16.86%
EY 4.88 6.08 7.14 7.55 7.17 7.60 6.16 -14.39%
DY 0.00 3.49 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.56 0.59 0.55 0.43 0.42 0.40 0.72 -15.43%

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