[MAXLAND] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -5.86%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 152,812 134,106 124,406 116,239 109,981 102,741 98,968 33.48%
PBT 11,248 11,988 14,388 20,523 21,537 22,599 22,695 -37.29%
Tax -3,290 -3,130 -3,065 -3,295 -3,236 -4,030 -4,661 -20.67%
NP 7,958 8,858 11,323 17,228 18,301 18,569 18,034 -41.95%
-
NP to SH 7,958 8,858 11,323 17,228 18,301 18,569 18,034 -41.95%
-
Tax Rate 29.25% 26.11% 21.30% 16.06% 15.03% 17.83% 20.54% -
Total Cost 144,854 125,248 113,083 99,011 91,680 84,172 80,934 47.25%
-
Net Worth 94,250 91,960 89,048 86,796 87,684 84,216 76,545 14.83%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 94,250 91,960 89,048 86,796 87,684 84,216 76,545 14.83%
NOSH 84,910 85,148 84,807 85,094 85,130 85,066 85,050 -0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.21% 6.61% 9.10% 14.82% 16.64% 18.07% 18.22% -
ROE 8.44% 9.63% 12.72% 19.85% 20.87% 22.05% 23.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 179.97 157.50 146.69 136.60 129.19 120.78 116.36 33.63%
EPS 9.37 10.40 13.35 20.25 21.50 21.83 21.20 -41.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.05 1.02 1.03 0.99 0.90 14.96%
Adjusted Per Share Value based on latest NOSH - 85,094
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.00 8.78 8.14 7.61 7.20 6.72 6.48 33.43%
EPS 0.52 0.58 0.74 1.13 1.20 1.22 1.18 -42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0602 0.0583 0.0568 0.0574 0.0551 0.0501 14.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.03 0.99 1.01 0.86 0.95 0.94 1.02 -
P/RPS 0.57 0.63 0.69 0.63 0.74 0.78 0.88 -25.07%
P/EPS 10.99 9.52 7.56 4.25 4.42 4.31 4.81 73.21%
EY 9.10 10.51 13.22 23.54 22.63 23.22 20.79 -42.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.96 0.84 0.92 0.95 1.13 -12.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.10 1.15 1.05 0.97 0.92 0.98 1.04 -
P/RPS 0.61 0.73 0.72 0.71 0.71 0.81 0.89 -22.20%
P/EPS 11.74 11.05 7.86 4.79 4.28 4.49 4.90 78.76%
EY 8.52 9.05 12.72 20.87 23.37 22.27 20.39 -44.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.00 0.95 0.89 0.99 1.16 -9.99%

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