[MAXLAND] YoY Cumulative 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- 1.44%
YoY- -324.33%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 113,912 38,524 19,108 19,178 130,375 110,964 117,076 -0.42%
PBT 23,129 -23,944 -43,805 -62,250 10,435 1,908 1,088 59.99%
Tax -448 -3 0 8,671 -136 -264 16 -
NP 22,681 -23,947 -43,805 -53,579 10,299 1,644 1,104 59.15%
-
NP to SH 22,657 -23,945 -43,805 -53,579 10,299 1,644 1,104 59.13%
-
Tax Rate 1.94% - - - 1.30% 13.84% -1.47% -
Total Cost 91,231 62,471 62,913 72,757 120,076 109,320 115,972 -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 7.96% -1.58% -17.83% -13.08% 2.88% 0.54% 0.47% -
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 8.01 1.01 0.47 0.47 12.77 15.44 22.25 -14.53%
EPS 2.02 -0.55 -1.07 -1.43 1.07 0.24 0.20 42.69%
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 7.45 2.52 1.25 1.26 8.53 7.26 7.66 -0.42%
EPS 1.48 -1.57 -2.87 -3.51 0.67 0.11 0.07 59.86%
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 1.56 6.90 2.14 10.68 1.37 1.17 0.49 19.48%
P/EPS 7.85 -11.10 -0.93 -3.82 17.35 78.70 52.43 -25.32%
EY 12.74 -9.01 -106.97 -26.17 5.76 1.27 1.91 33.87%
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 1.44 6.41 3.21 13.88 1.84 1.68 0.47 18.78%
P/EPS 7.22 -10.31 -1.40 -4.97 23.30 113.68 50.05 -25.74%
EY 13.85 -9.70 -71.32 -20.13 4.29 0.88 2.00 34.65%
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