[MAXLAND] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 40.05%
YoY- 99.7%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 371,451 327,515 281,391 228,638 180,176 177,566 175,129 64.85%
PBT 20,729 19,420 17,795 13,652 9,234 7,709 7,862 90.51%
Tax -2,457 -2,913 -3,051 -815 -68 276 97 -
NP 18,272 16,507 14,744 12,837 9,166 7,985 7,959 73.76%
-
NP to SH 18,272 16,507 14,744 12,837 9,166 7,985 7,959 73.76%
-
Tax Rate 11.85% 15.00% 17.15% 5.97% 0.74% -3.58% -1.23% -
Total Cost 353,179 311,008 266,647 215,801 171,010 169,581 167,170 64.42%
-
Net Worth 176,234 85,811 65,801 78,638 75,337 97,943 96,010 49.75%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 176,234 85,811 65,801 78,638 75,337 97,943 96,010 49.75%
NOSH 139,868 143,018 143,046 142,979 114,147 85,168 84,964 39.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.92% 5.04% 5.24% 5.61% 5.09% 4.50% 4.54% -
ROE 10.37% 19.24% 22.41% 16.32% 12.17% 8.15% 8.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 265.57 229.00 196.71 159.91 157.84 208.49 206.12 18.35%
EPS 13.06 11.54 10.31 8.98 8.03 9.38 9.37 24.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 0.60 0.46 0.55 0.66 1.15 1.13 7.50%
Adjusted Per Share Value based on latest NOSH - 142,979
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.16 20.42 17.55 14.26 11.24 11.07 10.92 64.84%
EPS 1.14 1.03 0.92 0.80 0.57 0.50 0.50 72.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1099 0.0535 0.041 0.049 0.047 0.0611 0.0599 49.70%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.47 0.49 0.81 1.11 0.80 0.81 -
P/RPS 0.17 0.21 0.25 0.51 0.70 0.38 0.39 -42.42%
P/EPS 3.44 4.07 4.75 9.02 13.82 8.53 8.65 -45.83%
EY 29.03 24.56 21.03 11.08 7.23 11.72 11.56 84.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.78 1.07 1.47 1.68 0.70 0.72 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 01/12/04 30/08/04 -
Price 0.50 0.43 0.49 0.67 0.89 0.99 0.78 -
P/RPS 0.19 0.19 0.25 0.42 0.56 0.47 0.38 -36.92%
P/EPS 3.83 3.73 4.75 7.46 11.08 10.56 8.33 -40.34%
EY 26.13 26.84 21.03 13.40 9.02 9.47 12.01 67.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.72 1.07 1.22 1.35 0.86 0.69 -30.40%

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