[MAXLAND] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
05-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 22.56%
YoY- 9.07%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 151,882 33,020 25,477 25,570 173,833 147,952 156,101 -0.42%
PBT 30,838 -20,523 -58,406 -83,000 13,913 2,544 1,450 60.00%
Tax -597 -2 0 11,561 -181 -352 21 -
NP 30,241 -20,526 -58,406 -71,438 13,732 2,192 1,472 59.15%
-
NP to SH 30,209 -20,524 -58,406 -71,438 13,732 2,192 1,472 59.13%
-
Tax Rate 1.94% - - - 1.30% 13.84% -1.45% -
Total Cost 121,641 53,546 83,883 97,009 160,101 145,760 154,629 -3.62%
-
Net Worth 284,493 1,518,724 245,695 409,492 357,441 301,895 236,785 2.86%
Dividend
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 284,493 1,518,724 245,695 409,492 357,441 301,895 236,785 2.86%
NOSH 1,454,122 499,580 4,094,922 4,094,922 1,023,730 718,799 526,190 16.91%
Ratio Analysis
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 19.91% -62.16% -229.25% -279.38% 7.90% 1.48% 0.94% -
ROE 10.62% -1.35% -23.77% -17.45% 3.84% 0.73% 0.62% -
Per Share
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 10.68 0.87 0.62 0.62 17.02 20.58 29.67 -14.53%
EPS 2.69 -0.47 -1.43 -1.91 1.43 0.32 0.27 42.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.40 0.06 0.10 0.35 0.42 0.45 -11.72%
Adjusted Per Share Value based on latest NOSH - 499,580
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.94 2.16 1.67 1.67 11.38 9.68 10.22 -0.42%
EPS 1.98 -1.34 -3.82 -4.68 0.90 0.14 0.10 58.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1862 0.9939 0.1608 0.268 0.2339 0.1976 0.155 2.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.125 0.07 0.01 0.05 0.175 0.18 0.11 -
P/RPS 1.17 8.05 1.61 8.01 1.03 0.87 0.37 19.36%
P/EPS 5.89 -12.95 -0.70 -2.87 13.01 59.03 39.32 -25.31%
EY 16.99 -7.72 -142.63 -34.89 7.68 1.69 2.54 33.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.18 0.17 0.50 0.50 0.43 0.24 15.99%
Price Multiplier on Announcement Date
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/11/22 05/01/22 30/06/20 29/05/19 13/06/18 30/05/17 27/05/16 -
Price 0.115 0.065 0.015 0.065 0.235 0.26 0.105 -
P/RPS 1.08 7.47 2.41 10.41 1.38 1.26 0.35 18.91%
P/EPS 5.42 -12.02 -1.05 -3.73 17.48 85.26 37.53 -25.73%
EY 18.47 -8.32 -95.09 -26.84 5.72 1.17 2.66 34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.16 0.25 0.65 0.67 0.62 0.23 15.28%

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