[MAXLAND] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 20.17%
YoY- -77.26%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 275,746 400,686 446,083 457,279 564,882 549,124 494,939 -9.28%
PBT -5,670 3,888 3,203 7,145 27,960 18,729 23,437 -
Tax 7,219 347 -677 -559 1,423 7,824 -2,021 -
NP 1,549 4,235 2,526 6,586 29,383 26,553 21,416 -35.42%
-
NP to SH 1,545 4,133 2,526 6,613 29,080 26,302 21,460 -35.47%
-
Tax Rate - -8.92% 21.14% 7.82% -5.09% -41.77% 8.62% -
Total Cost 274,197 396,451 443,557 450,693 535,499 522,571 473,523 -8.69%
-
Net Worth 298,372 285,096 268,565 245,363 238,988 220,325 189,092 7.89%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - 2,101 -
Div Payout % - - - - - - 9.79% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 298,372 285,096 268,565 245,363 238,988 220,325 189,092 7.89%
NOSH 185,324 191,339 186,503 137,844 138,143 143,068 140,068 4.77%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.56% 1.06% 0.57% 1.44% 5.20% 4.84% 4.33% -
ROE 0.52% 1.45% 0.94% 2.70% 12.17% 11.94% 11.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 148.79 209.41 239.18 331.73 408.91 383.82 353.35 -13.41%
EPS 0.89 2.22 1.68 5.15 21.09 18.40 15.35 -37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.61 1.49 1.44 1.78 1.73 1.54 1.35 2.97%
Adjusted Per Share Value based on latest NOSH - 138,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.05 26.22 29.19 29.93 36.97 35.94 32.39 -9.27%
EPS 0.10 0.27 0.17 0.43 1.90 1.72 1.40 -35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.14 -
NAPS 0.1953 0.1866 0.1758 0.1606 0.1564 0.1442 0.1238 7.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.50 0.44 0.66 0.65 0.89 0.54 -
P/RPS 0.24 0.24 0.18 0.20 0.16 0.23 0.15 8.14%
P/EPS 41.98 23.15 32.49 13.76 3.09 4.84 3.52 51.09%
EY 2.38 4.32 3.08 7.27 32.39 20.66 28.37 -33.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.22 0.34 0.31 0.37 0.38 0.58 0.40 -9.47%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 12/09/12 26/08/11 27/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.31 0.38 0.45 0.60 0.57 1.03 0.58 -
P/RPS 0.21 0.18 0.19 0.18 0.14 0.27 0.16 4.63%
P/EPS 37.18 17.59 33.23 12.51 2.71 5.60 3.79 46.26%
EY 2.69 5.68 3.01 8.00 36.93 17.85 26.42 -31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
P/NAPS 0.19 0.26 0.31 0.34 0.33 0.67 0.43 -12.71%

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