[MAXLAND] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -2.69%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 455,243 485,354 569,197 567,491 582,534 587,383 410,982 7.04%
PBT 4,315 6,682 24,322 31,051 28,694 28,457 10,724 -45.46%
Tax 230 -136 -2,594 -3,637 -1,442 235 7,543 -90.21%
NP 4,545 6,546 21,728 27,414 27,252 28,692 18,267 -60.40%
-
NP to SH 4,085 6,084 21,414 26,104 26,826 28,500 18,234 -63.07%
-
Tax Rate -5.33% 2.04% 10.67% 11.71% 5.03% -0.83% -70.34% -
Total Cost 450,698 478,808 547,469 540,077 555,282 558,691 392,715 9.60%
-
Net Worth 243,906 246,233 242,391 243,114 241,737 238,527 221,804 6.53%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13 - - - 4,149 4,149 - -
Div Payout % 0.34% - - - 15.47% 14.56% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 243,906 246,233 242,391 243,114 241,737 238,527 221,804 6.53%
NOSH 139,375 138,333 136,944 138,133 138,135 137,876 137,766 0.77%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.00% 1.35% 3.82% 4.83% 4.68% 4.88% 4.44% -
ROE 1.67% 2.47% 8.83% 10.74% 11.10% 11.95% 8.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 326.63 350.86 415.64 410.83 421.71 426.02 298.32 6.22%
EPS 2.93 4.40 15.64 18.90 19.42 20.67 13.24 -63.38%
DPS 0.01 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.75 1.78 1.77 1.76 1.75 1.73 1.61 5.71%
Adjusted Per Share Value based on latest NOSH - 138,133
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.39 30.27 35.49 35.39 36.33 36.63 25.63 7.04%
EPS 0.25 0.38 1.34 1.63 1.67 1.78 1.14 -63.60%
DPS 0.00 0.00 0.00 0.00 0.26 0.26 0.00 -
NAPS 0.1521 0.1535 0.1512 0.1516 0.1507 0.1487 0.1383 6.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.66 0.45 0.48 0.54 0.65 0.65 -
P/RPS 0.17 0.19 0.11 0.12 0.13 0.15 0.22 -15.77%
P/EPS 18.42 15.01 2.88 2.54 2.78 3.14 4.91 141.24%
EY 5.43 6.66 34.75 39.37 35.96 31.80 20.36 -58.53%
DY 0.02 0.00 0.00 0.00 5.56 4.62 0.00 -
P/NAPS 0.31 0.37 0.25 0.27 0.31 0.38 0.40 -15.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 29/08/08 03/06/08 -
Price 0.52 0.60 0.58 0.44 0.49 0.57 0.76 -
P/RPS 0.16 0.17 0.14 0.11 0.12 0.13 0.25 -25.71%
P/EPS 17.74 13.64 3.71 2.33 2.52 2.76 5.74 112.02%
EY 5.64 7.33 26.96 42.95 39.63 36.26 17.41 -52.79%
DY 0.02 0.00 0.00 0.00 6.12 5.26 0.00 -
P/NAPS 0.30 0.34 0.33 0.25 0.28 0.33 0.47 -25.84%

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