[MAXLAND] YoY Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 49.85%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 457,279 564,882 549,124 494,939 304,327 175,129 125,733 23.98%
PBT 7,145 27,960 18,729 23,437 17,494 8,137 14,323 -10.93%
Tax -559 1,423 7,824 -2,021 -1,432 -74 -2,979 -24.31%
NP 6,586 29,383 26,553 21,416 16,062 8,063 11,344 -8.65%
-
NP to SH 6,613 29,080 26,302 21,460 16,062 8,063 11,344 -8.59%
-
Tax Rate 7.82% -5.09% -41.77% 8.62% 8.19% 0.91% 20.80% -
Total Cost 450,693 535,499 522,571 473,523 288,265 167,066 114,389 25.64%
-
Net Worth 245,363 238,988 220,325 189,092 140,296 96,086 89,249 18.34%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 2,101 - 1,700 - -
Div Payout % - - - 9.79% - 21.09% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 245,363 238,988 220,325 189,092 140,296 96,086 89,249 18.34%
NOSH 137,844 138,143 143,068 140,068 118,895 85,032 85,000 8.38%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.44% 5.20% 4.84% 4.33% 5.28% 4.60% 9.02% -
ROE 2.70% 12.17% 11.94% 11.35% 11.45% 8.39% 12.71% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 331.73 408.91 383.82 353.35 255.96 205.96 147.92 14.39%
EPS 5.15 21.09 18.40 15.35 12.40 9.49 13.35 -14.66%
DPS 0.00 0.00 0.00 1.50 0.00 2.00 0.00 -
NAPS 1.78 1.73 1.54 1.35 1.18 1.13 1.05 9.18%
Adjusted Per Share Value based on latest NOSH - 138,013
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 28.52 35.23 34.24 30.86 18.98 10.92 7.84 23.99%
EPS 0.41 1.81 1.64 1.34 1.00 0.50 0.71 -8.73%
DPS 0.00 0.00 0.00 0.13 0.00 0.11 0.00 -
NAPS 0.153 0.149 0.1374 0.1179 0.0875 0.0599 0.0557 18.32%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.66 0.65 0.89 0.54 0.49 0.81 1.01 -
P/RPS 0.20 0.16 0.23 0.15 0.19 0.39 0.68 -18.43%
P/EPS 13.76 3.09 4.84 3.52 3.63 8.54 7.57 10.46%
EY 7.27 32.39 20.66 28.37 27.57 11.71 13.21 -9.46%
DY 0.00 0.00 0.00 2.78 0.00 2.47 0.00 -
P/NAPS 0.37 0.38 0.58 0.40 0.42 0.72 0.96 -14.67%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.60 0.57 1.03 0.58 0.49 0.78 1.05 -
P/RPS 0.18 0.14 0.27 0.16 0.19 0.38 0.71 -20.42%
P/EPS 12.51 2.71 5.60 3.79 3.63 8.23 7.87 8.02%
EY 8.00 36.93 17.85 26.42 27.57 12.16 12.71 -7.41%
DY 0.00 0.00 0.00 2.59 0.00 2.56 0.00 -
P/NAPS 0.34 0.33 0.67 0.43 0.42 0.69 1.00 -16.44%

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