[MAXLAND] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 50.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 109,981 102,741 98,968 67,002 44,744 23,158 0 -
PBT 21,537 22,599 22,695 14,465 9,693 5,062 0 -
Tax -3,236 -4,030 -4,661 -3,218 -2,225 -1,131 0 -
NP 18,301 18,569 18,034 11,247 7,468 3,931 0 -
-
NP to SH 18,301 18,569 18,034 11,247 7,468 3,931 0 -
-
Tax Rate 15.03% 17.83% 20.54% 22.25% 22.95% 22.34% - -
Total Cost 91,680 84,172 80,934 55,755 37,276 19,227 0 -
-
Net Worth 87,684 84,216 76,545 67,238 66,318 48,326 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 87,684 84,216 76,545 67,238 66,318 48,326 0 -
NOSH 85,130 85,066 85,050 85,112 85,024 72,128 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.64% 18.07% 18.22% 16.79% 16.69% 16.97% 0.00% -
ROE 20.87% 22.05% 23.56% 16.73% 11.26% 8.13% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 129.19 120.78 116.36 78.72 52.63 32.11 0.00 -
EPS 21.50 21.83 21.20 13.21 8.78 5.45 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.90 0.79 0.78 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,112
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.20 6.72 6.48 4.38 2.93 1.52 0.00 -
EPS 1.20 1.22 1.18 0.74 0.49 0.26 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0551 0.0501 0.044 0.0434 0.0316 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.95 0.94 1.02 1.31 0.00 0.00 0.00 -
P/RPS 0.74 0.78 0.88 1.66 0.00 0.00 0.00 -
P/EPS 4.42 4.31 4.81 9.91 0.00 0.00 0.00 -
EY 22.63 23.22 20.79 10.09 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 1.13 1.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 - - - - -
Price 0.92 0.98 1.04 0.00 0.00 0.00 0.00 -
P/RPS 0.71 0.81 0.89 0.00 0.00 0.00 0.00 -
P/EPS 4.28 4.49 4.90 0.00 0.00 0.00 0.00 -
EY 23.37 22.27 20.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 1.16 0.00 0.00 0.00 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