[MAXLAND] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 26.91%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 192,056 181,927 170,168 159,723 140,913 149,007 165,835 10.25%
PBT 5,377 2,564 1,919 2,567 2,029 1,289 1,747 111.15%
Tax 2,013 2,250 2,759 -649 -530 -1,402 -369 -
NP 7,390 4,814 4,678 1,918 1,499 -113 1,378 205.44%
-
NP to SH 8,165 5,504 4,703 1,830 1,442 822 1,290 241.02%
-
Tax Rate -37.44% -87.75% -143.77% 25.28% 26.12% 108.77% 21.12% -
Total Cost 184,666 177,113 165,490 157,805 139,414 149,120 164,457 8.01%
-
Net Worth 320,973 308,364 347,899 301,895 277,759 274,679 260,399 14.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 320,973 308,364 347,899 301,895 277,759 274,679 260,399 14.91%
NOSH 959,470 934,439 930,670 718,799 661,333 653,999 620,000 33.68%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.85% 2.65% 2.75% 1.20% 1.06% -0.08% 0.83% -
ROE 2.54% 1.78% 1.35% 0.61% 0.52% 0.30% 0.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.34 19.47 21.52 22.22 21.31 22.78 26.75 -16.65%
EPS 0.86 0.59 0.59 0.25 0.22 0.13 0.21 155.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.44 0.42 0.42 0.42 0.42 -13.10%
Adjusted Per Share Value based on latest NOSH - 718,799
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.57 11.91 11.14 10.45 9.22 9.75 10.85 10.27%
EPS 0.53 0.36 0.31 0.12 0.09 0.05 0.08 251.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.2018 0.2277 0.1976 0.1818 0.1798 0.1704 14.94%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.255 0.255 0.245 0.18 0.11 0.09 0.10 -
P/RPS 1.25 1.31 1.14 0.81 0.52 0.40 0.37 124.65%
P/EPS 29.48 43.29 41.19 70.70 50.45 71.61 48.06 -27.74%
EY 3.39 2.31 2.43 1.41 1.98 1.40 2.08 38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.56 0.43 0.26 0.21 0.24 113.30%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.25 0.235 0.215 0.26 0.105 0.11 0.085 -
P/RPS 1.23 1.21 1.00 1.17 0.49 0.48 0.32 144.77%
P/EPS 28.91 39.90 36.15 102.12 48.16 87.52 40.85 -20.53%
EY 3.46 2.51 2.77 0.98 2.08 1.14 2.45 25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.49 0.62 0.25 0.26 0.20 138.65%

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