[MAXLAND] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -1.44%
YoY- 145.06%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 134,106 124,406 116,239 109,981 102,741 98,968 67,002 58.75%
PBT 11,988 14,388 20,523 21,537 22,599 22,695 14,465 -11.75%
Tax -3,130 -3,065 -3,295 -3,236 -4,030 -4,661 -3,218 -1.82%
NP 8,858 11,323 17,228 18,301 18,569 18,034 11,247 -14.70%
-
NP to SH 8,858 11,323 17,228 18,301 18,569 18,034 11,247 -14.70%
-
Tax Rate 26.11% 21.30% 16.06% 15.03% 17.83% 20.54% 22.25% -
Total Cost 125,248 113,083 99,011 91,680 84,172 80,934 55,755 71.43%
-
Net Worth 91,960 89,048 86,796 87,684 84,216 76,545 67,238 23.18%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,960 89,048 86,796 87,684 84,216 76,545 67,238 23.18%
NOSH 85,148 84,807 85,094 85,130 85,066 85,050 85,112 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.61% 9.10% 14.82% 16.64% 18.07% 18.22% 16.79% -
ROE 9.63% 12.72% 19.85% 20.87% 22.05% 23.56% 16.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 157.50 146.69 136.60 129.19 120.78 116.36 78.72 58.71%
EPS 10.40 13.35 20.25 21.50 21.83 21.20 13.21 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.02 1.03 0.99 0.90 0.79 23.15%
Adjusted Per Share Value based on latest NOSH - 85,130
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.36 7.76 7.25 6.86 6.41 6.17 4.18 58.67%
EPS 0.55 0.71 1.07 1.14 1.16 1.12 0.70 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0555 0.0541 0.0547 0.0525 0.0477 0.0419 23.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 1.01 0.86 0.95 0.94 1.02 1.31 -
P/RPS 0.63 0.69 0.63 0.74 0.78 0.88 1.66 -47.55%
P/EPS 9.52 7.56 4.25 4.42 4.31 4.81 9.91 -2.63%
EY 10.51 13.22 23.54 22.63 23.22 20.79 10.09 2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.84 0.92 0.95 1.13 1.66 -32.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 - -
Price 1.15 1.05 0.97 0.92 0.98 1.04 0.00 -
P/RPS 0.73 0.72 0.71 0.71 0.81 0.89 0.00 -
P/EPS 11.05 7.86 4.79 4.28 4.49 4.90 0.00 -
EY 9.05 12.72 20.87 23.37 22.27 20.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 0.95 0.89 0.99 1.16 0.00 -

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