[MAXLAND] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -4.21%
YoY- 47.76%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 346,404 363,374 394,391 417,366 417,919 393,720 438,360 -14.53%
PBT -2,000 2,479 4,248 4,292 4,708 3,959 3,066 -
Tax 3,608 -200 -558 -400 -709 13 -37 -
NP 1,608 2,279 3,690 3,892 3,999 3,972 3,029 -34.46%
-
NP to SH 1,580 2,156 3,625 3,827 3,995 3,974 2,760 -31.07%
-
Tax Rate - 8.07% 13.14% 9.32% 15.06% -0.33% 1.21% -
Total Cost 344,796 361,095 390,701 413,474 413,920 389,748 435,331 -14.40%
-
Net Worth 187,999 286,825 180,625 212,083 278,961 268,604 184,444 1.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 187,999 286,825 180,625 212,083 278,961 268,604 184,444 1.28%
NOSH 187,999 192,500 180,625 212,083 187,222 183,975 184,444 1.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.46% 0.63% 0.94% 0.93% 0.96% 1.01% 0.69% -
ROE 0.84% 0.75% 2.01% 1.80% 1.43% 1.48% 1.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 184.26 188.77 218.35 196.79 223.22 214.01 237.67 -15.62%
EPS 0.84 1.12 2.01 1.80 2.13 2.16 1.50 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.49 1.00 1.00 1.49 1.46 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 212,083
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.67 23.78 25.81 27.31 27.35 25.77 28.69 -14.54%
EPS 0.10 0.14 0.24 0.25 0.26 0.26 0.18 -32.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.123 0.1877 0.1182 0.1388 0.1826 0.1758 0.1207 1.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.40 0.40 0.34 0.50 0.73 0.60 -
P/RPS 0.19 0.21 0.18 0.17 0.22 0.34 0.25 -16.73%
P/EPS 41.65 35.71 19.93 18.84 23.43 33.80 40.10 2.56%
EY 2.40 2.80 5.02 5.31 4.27 2.96 2.49 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.40 0.34 0.34 0.50 0.60 -30.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 24/05/11 28/02/11 -
Price 0.31 0.37 0.43 0.43 0.38 0.60 0.53 -
P/RPS 0.17 0.20 0.20 0.22 0.17 0.28 0.22 -15.80%
P/EPS 36.89 33.04 21.43 23.83 17.81 27.78 35.42 2.75%
EY 2.71 3.03 4.67 4.20 5.62 3.60 2.82 -2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.43 0.43 0.26 0.41 0.53 -30.08%

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