[MAXLAND] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -15.67%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 165,306 20,857 20,344 34,612 30,326 178,590 134,814 3.77%
PBT 36,730 -26,501 -26,106 -30,496 -81,814 10,010 3,094 56.82%
Tax -806 -1 -2 0 8,938 -1,948 -342 16.87%
NP 35,924 -26,502 -26,108 -30,496 -72,876 8,062 2,752 59.55%
-
NP to SH 35,924 -26,502 -26,108 -30,496 -72,876 9,562 2,638 60.78%
-
Tax Rate 2.19% - - - - 19.46% 11.05% -
Total Cost 129,382 47,359 46,452 65,108 103,202 170,528 132,062 -0.37%
-
Net Worth 243,591 225,910 217,570 286,644 450,441 320,973 276,989 -2.30%
Dividend
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 243,591 225,910 217,570 286,644 450,441 320,973 276,989 -2.30%
NOSH 1,359,156 4,995,804 4,504,414 4,094,922 4,094,922 959,470 659,499 14.05%
Ratio Analysis
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 21.73% -127.07% -128.33% -88.11% -240.31% 4.51% 2.04% -
ROE 14.75% -11.73% -12.00% -10.64% -16.18% 2.98% 0.95% -
Per Share
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 12.89 0.46 0.47 0.85 0.74 18.92 20.44 -8.04%
EPS 3.70 -0.61 -0.60 -0.74 -2.04 1.02 0.40 49.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.05 0.05 0.07 0.11 0.34 0.42 -13.43%
Adjusted Per Share Value based on latest NOSH - 4,504,414
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.82 1.36 1.33 2.27 1.98 11.69 8.82 3.78%
EPS 2.35 -1.73 -1.71 -2.00 -4.77 0.63 0.17 61.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1594 0.1478 0.1424 0.1876 0.2948 0.2101 0.1813 -2.31%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.115 0.01 0.03 0.035 0.06 0.255 0.11 -
P/RPS 0.89 2.17 6.42 4.14 8.10 1.35 0.54 9.51%
P/EPS 4.10 -1.70 -5.00 -4.70 -3.37 25.18 27.50 -29.25%
EY 24.37 -58.66 -20.00 -21.28 -29.66 3.97 3.64 41.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.20 0.60 0.50 0.55 0.75 0.26 16.77%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 19/08/22 24/09/21 22/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.14 0.085 0.025 0.02 0.04 0.25 0.105 -
P/RPS 1.09 18.41 5.35 2.37 5.40 1.32 0.51 14.81%
P/EPS 5.00 -14.49 -4.17 -2.69 -2.25 24.68 26.25 -26.03%
EY 20.01 -6.90 -24.00 -37.24 -44.49 4.05 3.81 35.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.70 0.50 0.29 0.36 0.74 0.25 21.81%

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