[MAXLAND] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 19.34%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 549,123 666,137 685,344 551,584 502,248 441,582 371,451 29.86%
PBT 21,707 27,477 28,481 25,950 21,701 20,731 20,729 3.12%
Tax 4,825 -624 -2,217 -1,731 -1,440 -2,116 -2,457 -
NP 26,532 26,853 26,264 24,219 20,261 18,615 18,272 28.31%
-
NP to SH 26,482 26,847 26,258 24,233 20,305 18,615 18,272 28.15%
-
Tax Rate -22.23% 2.27% 7.78% 6.67% 6.64% 10.21% 11.85% -
Total Cost 522,591 639,284 659,080 527,365 481,987 422,967 353,179 29.94%
-
Net Worth 142,880 212,378 203,499 196,458 184,938 173,927 176,234 -13.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,210 4,210 4,210 2,098 2,098 2,087 - -
Div Payout % 15.90% 15.68% 16.03% 8.66% 10.33% 11.21% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 142,880 212,378 203,499 196,458 184,938 173,927 176,234 -13.08%
NOSH 142,880 144,475 140,344 140,327 138,013 139,142 139,868 1.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.83% 4.03% 3.83% 4.39% 4.03% 4.22% 4.92% -
ROE 18.53% 12.64% 12.90% 12.33% 10.98% 10.70% 10.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 384.32 461.07 488.33 393.07 363.91 317.36 265.57 28.02%
EPS 18.53 18.58 18.71 17.27 14.71 13.38 13.06 26.34%
DPS 3.00 2.91 3.00 1.50 1.52 1.50 0.00 -
NAPS 1.00 1.47 1.45 1.40 1.34 1.25 1.26 -14.31%
Adjusted Per Share Value based on latest NOSH - 140,327
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.94 43.60 44.85 36.10 32.87 28.90 24.31 29.86%
EPS 1.73 1.76 1.72 1.59 1.33 1.22 1.20 27.70%
DPS 0.28 0.28 0.28 0.14 0.14 0.14 0.00 -
NAPS 0.0935 0.139 0.1332 0.1286 0.121 0.1138 0.1153 -13.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.89 0.96 0.74 0.58 0.54 0.50 0.45 -
P/RPS 0.23 0.21 0.15 0.15 0.15 0.16 0.17 22.39%
P/EPS 4.80 5.17 3.96 3.36 3.67 3.74 3.44 24.94%
EY 20.83 19.36 25.28 29.77 27.25 26.76 29.03 -19.90%
DY 3.37 3.04 4.05 2.59 2.82 3.00 0.00 -
P/NAPS 0.89 0.65 0.51 0.41 0.40 0.40 0.36 83.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 -
Price 1.03 0.82 0.86 0.77 0.58 0.52 0.50 -
P/RPS 0.27 0.18 0.18 0.20 0.16 0.16 0.19 26.47%
P/EPS 5.56 4.41 4.60 4.46 3.94 3.89 3.83 28.29%
EY 17.99 22.66 21.76 22.43 25.37 25.73 26.13 -22.08%
DY 2.91 3.55 3.49 1.95 2.62 2.88 0.00 -
P/NAPS 1.03 0.56 0.59 0.55 0.43 0.42 0.40 88.19%

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