[MAXLAND] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 1.88%
YoY- 45.01%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 685,344 551,584 502,248 441,582 371,451 327,515 281,391 80.72%
PBT 28,481 25,950 21,701 20,731 20,729 19,420 17,795 36.70%
Tax -2,217 -1,731 -1,440 -2,116 -2,457 -2,913 -3,051 -19.12%
NP 26,264 24,219 20,261 18,615 18,272 16,507 14,744 46.79%
-
NP to SH 26,258 24,233 20,305 18,615 18,272 16,507 14,744 46.77%
-
Tax Rate 7.78% 6.67% 6.64% 10.21% 11.85% 15.00% 17.15% -
Total Cost 659,080 527,365 481,987 422,967 353,179 311,008 266,647 82.50%
-
Net Worth 203,499 196,458 184,938 173,927 176,234 85,811 65,801 111.83%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,210 2,098 2,098 2,087 - - - -
Div Payout % 16.03% 8.66% 10.33% 11.21% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 203,499 196,458 184,938 173,927 176,234 85,811 65,801 111.83%
NOSH 140,344 140,327 138,013 139,142 139,868 143,018 143,046 -1.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.83% 4.39% 4.03% 4.22% 4.92% 5.04% 5.24% -
ROE 12.90% 12.33% 10.98% 10.70% 10.37% 19.24% 22.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 488.33 393.07 363.91 317.36 265.57 229.00 196.71 83.03%
EPS 18.71 17.27 14.71 13.38 13.06 11.54 10.31 48.61%
DPS 3.00 1.50 1.52 1.50 0.00 0.00 0.00 -
NAPS 1.45 1.40 1.34 1.25 1.26 0.60 0.46 114.53%
Adjusted Per Share Value based on latest NOSH - 139,142
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.85 36.10 32.87 28.90 24.31 21.43 18.42 80.69%
EPS 1.72 1.59 1.33 1.22 1.20 1.08 0.96 47.35%
DPS 0.28 0.14 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.1332 0.1286 0.121 0.1138 0.1153 0.0562 0.0431 111.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.58 0.54 0.50 0.45 0.47 0.49 -
P/RPS 0.15 0.15 0.15 0.16 0.17 0.21 0.25 -28.79%
P/EPS 3.96 3.36 3.67 3.74 3.44 4.07 4.75 -11.39%
EY 25.28 29.77 27.25 26.76 29.03 24.56 21.03 13.01%
DY 4.05 2.59 2.82 3.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.40 0.40 0.36 0.78 1.07 -38.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 -
Price 0.86 0.77 0.58 0.52 0.50 0.43 0.49 -
P/RPS 0.18 0.20 0.16 0.16 0.19 0.19 0.25 -19.61%
P/EPS 4.60 4.46 3.94 3.89 3.83 3.73 4.75 -2.11%
EY 21.76 22.43 25.37 25.73 26.13 26.84 21.03 2.29%
DY 3.49 1.95 2.62 2.88 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.43 0.42 0.40 0.72 1.07 -32.68%

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