[MAXLAND] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 36.98%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 129,171 67,692 25,287 33,623 173,367 170,168 166,938 -3.86%
PBT 15,906 -41,709 -67,261 -150,545 33,013 1,919 1,640 41.78%
Tax 386 -1,818 -1,808 6,561 -19,172 2,759 -721 -
NP 16,292 -43,527 -69,069 -143,984 13,841 4,678 919 55.56%
-
NP to SH 16,308 -43,525 -69,069 -143,984 13,841 4,703 831 58.00%
-
Tax Rate -2.43% - - - 58.07% -143.77% 43.96% -
Total Cost 112,879 111,219 94,356 177,607 159,526 165,490 166,019 -5.75%
-
Net Worth 232,659 194,590 248,695 327,593 359,381 347,899 246,463 -0.88%
Dividend
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 232,659 194,590 248,695 327,593 359,381 347,899 246,463 -0.88%
NOSH 1,454,122 540,529 4,244,922 4,094,922 1,023,730 930,670 586,818 14.96%
Ratio Analysis
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.61% -64.30% -273.14% -428.23% 7.98% 2.75% 0.55% -
ROE 7.01% -22.37% -27.77% -43.95% 3.85% 1.35% 0.34% -
Per Share
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.88 12.52 0.61 0.82 16.88 21.52 28.45 -16.38%
EPS 1.35 -1.17 -1.68 -3.75 1.41 0.66 0.22 32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.36 0.06 0.08 0.35 0.44 0.42 -13.78%
Adjusted Per Share Value based on latest NOSH - 540,529
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.05 4.22 1.58 2.10 10.81 10.61 10.41 -3.87%
EPS 1.02 -2.71 -4.31 -8.98 0.86 0.29 0.05 58.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1213 0.1551 0.2043 0.2241 0.2169 0.1537 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.12 0.06 0.015 0.06 0.24 0.245 0.10 -
P/RPS 1.35 0.48 2.46 7.31 1.42 1.14 0.35 23.05%
P/EPS 10.70 -0.75 -0.90 -1.71 17.80 41.19 70.62 -25.17%
EY 9.35 -134.20 -111.09 -58.60 5.62 2.43 1.42 33.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.17 0.25 0.75 0.69 0.56 0.24 19.13%
Price Multiplier on Announcement Date
31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/02/23 28/02/22 28/08/20 05/09/19 06/09/18 30/08/17 30/08/16 -
Price 0.14 0.105 0.04 0.045 0.05 0.215 0.085 -
P/RPS 1.58 0.84 6.56 5.48 0.30 1.00 0.30 29.08%
P/EPS 12.48 -1.30 -2.40 -1.28 3.71 36.15 60.02 -21.44%
EY 8.01 -76.69 -41.66 -78.14 26.96 2.77 1.67 27.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.29 0.67 0.56 0.14 0.49 0.20 25.57%

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