[MAXLAND] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 8.36%
YoY- 43.71%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 552,586 549,123 666,137 685,344 551,584 502,248 441,582 16.10%
PBT 16,186 21,707 27,477 28,481 25,950 21,701 20,731 -15.19%
Tax 6,583 4,825 -624 -2,217 -1,731 -1,440 -2,116 -
NP 22,769 26,532 26,853 26,264 24,219 20,261 18,615 14.35%
-
NP to SH 22,883 26,482 26,847 26,258 24,233 20,305 18,615 14.73%
-
Tax Rate -40.67% -22.23% 2.27% 7.78% 6.67% 6.64% 10.21% -
Total Cost 529,817 522,591 639,284 659,080 527,365 481,987 422,967 16.18%
-
Net Worth 219,865 142,880 212,378 203,499 196,458 184,938 173,927 16.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,210 4,210 4,210 4,210 2,098 2,098 2,087 59.58%
Div Payout % 18.40% 15.90% 15.68% 16.03% 8.66% 10.33% 11.21% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 219,865 142,880 212,378 203,499 196,458 184,938 173,927 16.89%
NOSH 139,155 142,880 144,475 140,344 140,327 138,013 139,142 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.12% 4.83% 4.03% 3.83% 4.39% 4.03% 4.22% -
ROE 10.41% 18.53% 12.64% 12.90% 12.33% 10.98% 10.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 397.10 384.32 461.07 488.33 393.07 363.91 317.36 16.10%
EPS 16.44 18.53 18.58 18.71 17.27 14.71 13.38 14.70%
DPS 3.03 3.00 2.91 3.00 1.50 1.52 1.50 59.72%
NAPS 1.58 1.00 1.47 1.45 1.40 1.34 1.25 16.88%
Adjusted Per Share Value based on latest NOSH - 140,344
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.16 35.94 43.60 44.85 36.10 32.87 28.90 16.09%
EPS 1.50 1.73 1.76 1.72 1.59 1.33 1.22 14.75%
DPS 0.28 0.28 0.28 0.28 0.14 0.14 0.14 58.67%
NAPS 0.1439 0.0935 0.139 0.1332 0.1286 0.121 0.1138 16.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 0.89 0.96 0.74 0.58 0.54 0.50 -
P/RPS 0.25 0.23 0.21 0.15 0.15 0.15 0.16 34.61%
P/EPS 6.08 4.80 5.17 3.96 3.36 3.67 3.74 38.21%
EY 16.44 20.83 19.36 25.28 29.77 27.25 26.76 -27.71%
DY 3.03 3.37 3.04 4.05 2.59 2.82 3.00 0.66%
P/NAPS 0.63 0.89 0.65 0.51 0.41 0.40 0.40 35.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 -
Price 0.83 1.03 0.82 0.86 0.77 0.58 0.52 -
P/RPS 0.21 0.27 0.18 0.18 0.20 0.16 0.16 19.85%
P/EPS 5.05 5.56 4.41 4.60 4.46 3.94 3.89 18.98%
EY 19.81 17.99 22.66 21.76 22.43 25.37 25.73 -15.98%
DY 3.65 2.91 3.55 3.49 1.95 2.62 2.88 17.09%
P/NAPS 0.53 1.03 0.56 0.59 0.55 0.43 0.42 16.75%

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