[MAXLAND] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
04-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -1694.82%
YoY- -1310.22%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 184,856 175,428 181,904 216,464 397,168 399,380 412,124 -12.50%
PBT 3,548 3,024 -24,116 -28,096 1,088 2,752 2,544 5.69%
Tax -4 272 364 3,100 948 -288 -368 -52.91%
NP 3,544 3,296 -23,752 -24,996 2,036 2,464 2,176 8.46%
-
NP to SH 3,908 3,356 -23,468 -24,640 2,036 2,464 1,784 13.95%
-
Tax Rate 0.11% -8.99% - - -87.13% 10.47% 14.47% -
Total Cost 181,312 172,132 205,656 241,460 395,132 396,916 409,948 -12.70%
-
Net Worth 254,019 233,460 215,239 272,428 316,004 273,687 243,906 0.67%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 55 -
Div Payout % - - - - - - 3.12% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 254,019 233,460 215,239 272,428 316,004 273,687 243,906 0.67%
NOSH 488,499 364,782 173,579 173,521 212,083 188,750 139,375 23.23%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.92% 1.88% -13.06% -11.55% 0.51% 0.62% 0.53% -
ROE 1.54% 1.44% -10.90% -9.04% 0.64% 0.90% 0.73% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 37.84 48.09 104.80 124.75 187.27 211.59 295.69 -29.00%
EPS 0.80 0.92 -13.52 -14.20 0.96 1.28 1.28 -7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.52 0.64 1.24 1.57 1.49 1.45 1.75 -18.30%
Adjusted Per Share Value based on latest NOSH - 173,521
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.53 10.94 11.34 13.50 24.77 24.90 25.70 -12.49%
EPS 0.24 0.21 -1.46 -1.54 0.13 0.15 0.11 13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1456 0.1342 0.1699 0.1971 0.1707 0.1521 0.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.125 0.23 0.23 0.31 0.34 0.45 0.54 -
P/RPS 0.33 0.48 0.22 0.25 0.18 0.21 0.18 10.62%
P/EPS 15.63 25.00 -1.70 -2.18 35.42 34.47 42.19 -15.24%
EY 6.40 4.00 -58.78 -45.81 2.82 2.90 2.37 17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
P/NAPS 0.24 0.36 0.19 0.20 0.23 0.31 0.31 -4.17%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 29/11/13 04/01/13 25/11/11 26/11/10 25/11/09 -
Price 0.16 0.20 0.24 0.305 0.43 0.47 0.52 -
P/RPS 0.42 0.42 0.23 0.24 0.23 0.22 0.18 15.15%
P/EPS 20.00 21.74 -1.78 -2.15 44.79 36.00 40.63 -11.13%
EY 5.00 4.60 -56.33 -46.56 2.23 2.78 2.46 12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.31 0.31 0.19 0.19 0.29 0.32 0.30 0.54%

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