[MAXLAND] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 124.97%
YoY- 164.51%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 35,250 11,528 12,858 11,690 41,145 29,386 46,214 -4.07%
PBT 11,158 -16,846 -6,235 -19,278 1,074 429 887 47.59%
Tax -290 -1 0 1,343 -611 -1,034 -1 139.10%
NP 10,868 -16,847 -6,235 -17,935 463 -605 886 47.02%
-
NP to SH 10,868 -16,847 -6,235 -17,935 1,128 327 977 44.83%
-
Tax Rate 2.60% - - - 56.89% 241.03% 0.11% -
Total Cost 24,382 28,375 19,093 29,625 40,682 29,991 45,328 -9.09%
-
Net Worth 164,712 217,570 286,644 429,966 308,364 274,679 254,019 -6.44%
Dividend
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 164,712 217,570 286,644 429,966 308,364 274,679 254,019 -6.44%
NOSH 895,492 4,504,414 4,094,922 4,094,922 934,439 653,999 488,499 9.76%
Ratio Analysis
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 30.83% -146.14% -48.49% -153.42% 1.13% -2.06% 1.92% -
ROE 6.60% -7.74% -2.18% -4.17% 0.37% 0.12% 0.38% -
Per Share
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5.35 0.26 0.31 0.38 4.40 4.49 9.46 -8.39%
EPS 1.65 -0.39 -0.15 -0.58 0.12 0.05 0.20 38.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.05 0.07 0.14 0.33 0.42 0.52 -10.64%
Adjusted Per Share Value based on latest NOSH - 895,492
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.20 0.72 0.80 0.73 2.57 1.83 2.88 -4.05%
EPS 0.68 -1.05 -0.39 -1.12 0.07 0.02 0.06 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.1357 0.1787 0.2681 0.1923 0.1713 0.1584 -6.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.105 0.025 0.05 0.045 0.255 0.09 0.125 -
P/RPS 1.96 9.44 15.92 11.82 5.79 2.00 1.32 6.26%
P/EPS 6.37 -6.46 -32.84 -7.71 211.24 180.00 62.50 -29.60%
EY 15.71 -15.49 -3.05 -12.98 0.47 0.56 1.60 42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.71 0.32 0.77 0.21 0.24 8.98%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/05/22 27/05/21 29/11/19 30/11/18 30/11/17 30/11/16 25/11/15 -
Price 0.11 0.015 0.04 0.04 0.235 0.11 0.16 -
P/RPS 2.06 5.66 12.74 10.51 5.34 2.45 1.69 3.09%
P/EPS 6.67 -3.87 -26.27 -6.85 194.67 220.00 80.00 -31.74%
EY 15.00 -25.81 -3.81 -14.60 0.51 0.45 1.25 46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.30 0.57 0.29 0.71 0.26 0.31 5.53%

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