[MAXLAND] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -26.35%
YoY- -1.98%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 140,913 149,007 165,835 168,648 185,233 186,127 183,770 -16.15%
PBT 2,029 1,289 1,747 -958 341 192 61 923.34%
Tax -530 -1,402 -369 2,227 1,600 1,712 1,781 -
NP 1,499 -113 1,378 1,269 1,941 1,904 1,842 -12.78%
-
NP to SH 1,442 822 1,290 1,736 2,357 2,345 2,389 -28.46%
-
Tax Rate 26.12% 108.77% 21.12% - -469.21% -891.67% -2,919.67% -
Total Cost 139,414 149,120 164,457 167,379 183,292 184,223 181,928 -16.19%
-
Net Worth 277,759 274,679 260,399 278,999 245,742 0 220,479 16.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 277,759 274,679 260,399 278,999 245,742 0 220,479 16.56%
NOSH 661,333 653,999 620,000 620,000 522,857 488,499 423,999 34.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.06% -0.08% 0.83% 0.75% 1.05% 1.02% 1.00% -
ROE 0.52% 0.30% 0.50% 0.62% 0.96% 0.00% 1.08% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.31 22.78 26.75 27.20 35.43 38.10 43.34 -37.56%
EPS 0.22 0.13 0.21 0.28 0.45 0.48 0.56 -46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.45 0.47 0.00 0.52 -13.21%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.22 9.75 10.85 11.04 12.12 12.18 12.03 -16.18%
EPS 0.09 0.05 0.08 0.11 0.15 0.15 0.16 -31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1798 0.1704 0.1826 0.1608 0.00 0.1443 16.56%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.11 0.09 0.10 0.11 0.16 0.125 0.16 -
P/RPS 0.52 0.40 0.37 0.40 0.45 0.33 0.37 25.33%
P/EPS 50.45 71.61 48.06 39.29 35.49 26.04 28.40 46.42%
EY 1.98 1.40 2.08 2.55 2.82 3.84 3.52 -31.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.24 0.24 0.34 0.00 0.31 -11.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 -
Price 0.105 0.11 0.085 0.105 0.115 0.16 0.12 -
P/RPS 0.49 0.48 0.32 0.39 0.32 0.42 0.28 44.97%
P/EPS 48.16 87.52 40.85 37.50 25.51 33.33 21.30 71.84%
EY 2.08 1.14 2.45 2.67 3.92 3.00 4.70 -41.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.20 0.23 0.24 0.00 0.23 5.68%

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