[MAXLAND] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -2.35%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 227,838 134,528 171,497 151,481 94,078 85,192 110,831 61.46%
PBT 8,194 8,287 6,129 5,871 5,663 4,038 5,159 36.01%
Tax -834 -539 -163 -681 -348 -248 -839 -0.39%
NP 7,360 7,748 5,966 5,190 5,315 3,790 4,320 42.50%
-
NP to SH 7,340 7,718 6,045 5,190 5,315 3,790 4,320 42.25%
-
Tax Rate 10.18% 6.50% 2.66% 11.60% 6.15% 6.14% 16.26% -
Total Cost 220,478 126,780 165,531 146,291 88,763 81,402 106,511 62.20%
-
Net Worth 203,499 196,458 184,938 173,927 176,234 85,811 65,801 111.83%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,210 - - 2,087 - - - -
Div Payout % 57.36% - - 40.21% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 203,499 196,458 184,938 173,927 176,234 85,811 65,801 111.83%
NOSH 140,344 140,327 138,013 139,142 139,868 143,018 143,046 -1.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.23% 5.76% 3.48% 3.43% 5.65% 4.45% 3.90% -
ROE 3.61% 3.93% 3.27% 2.98% 3.02% 4.42% 6.57% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 162.34 95.87 124.26 108.87 67.26 59.57 77.48 63.52%
EPS 5.23 5.50 4.38 3.73 3.80 2.65 3.02 44.06%
DPS 3.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.45 1.40 1.34 1.25 1.26 0.60 0.46 114.53%
Adjusted Per Share Value based on latest NOSH - 139,142
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.21 8.39 10.69 9.45 5.87 5.31 6.91 61.50%
EPS 0.46 0.48 0.38 0.32 0.33 0.24 0.27 42.50%
DPS 0.26 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.1269 0.1225 0.1153 0.1085 0.1099 0.0535 0.041 111.94%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.58 0.54 0.50 0.45 0.47 0.49 -
P/RPS 0.46 0.61 0.43 0.46 0.67 0.79 0.63 -18.86%
P/EPS 14.15 10.55 12.33 13.40 11.84 17.74 16.23 -8.71%
EY 7.07 9.48 8.11 7.46 8.44 5.64 6.16 9.59%
DY 4.05 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.40 0.40 0.36 0.78 1.07 -38.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 -
Price 0.86 0.77 0.58 0.52 0.50 0.43 0.49 -
P/RPS 0.53 0.80 0.47 0.48 0.74 0.72 0.63 -10.85%
P/EPS 16.44 14.00 13.24 13.94 13.16 16.23 16.23 0.85%
EY 6.08 7.14 7.55 7.17 7.60 6.16 6.16 -0.86%
DY 3.49 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.43 0.42 0.40 0.72 1.07 -32.68%

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