[MAXLAND] YoY 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- -31.37%
YoY- 17.75%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
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 47,403 7,591 3,585 4,448 3,473 48,150 38,021 4.09%
PBT 7,207 -7,445 -7,413 -9,013 -21,629 3,931 1,118 40.34%
Tax -113 0 0 0 3,126 -363 863 -
NP 7,094 -7,445 -7,413 -9,013 -18,503 3,568 1,981 26.11%
-
NP to SH 7,094 -7,445 -7,413 -9,013 -18,503 3,653 992 43.01%
-
Tax Rate 1.57% - - - - 9.23% -77.19% -
Total Cost 40,309 15,036 10,998 13,461 21,976 44,582 36,040 2.05%
-
Net Worth 243,591 225,910 217,570 286,644 450,441 320,973 277,759 -2.35%
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 243,591 225,910 217,570 286,644 450,441 320,973 277,759 -2.35%
NOSH 1,359,156 4,995,804 4,504,414 4,094,922 4,094,922 959,470 661,333 13.99%
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 14.97% -98.08% -206.78% -202.63% -532.77% 7.41% 5.21% -
ROE 2.91% -3.30% -3.41% -3.14% -4.11% 1.14% 0.36% -
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 3.70 0.17 0.08 0.11 0.08 5.10 5.75 -7.70%
EPS 0.55 -0.16 -0.17 -0.22 -0.45 0.39 0.15 26.65%
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 3.10 0.50 0.23 0.29 0.23 3.15 2.49 4.06%
EPS 0.46 -0.49 -0.49 -0.59 -1.21 0.24 0.06 44.83%
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 0.1818 -2.36%
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 3.11 5.95 36.41 32.22 70.74 5.00 1.91 9.27%
P/EPS 20.78 -6.07 -17.61 -15.90 -13.28 65.90 73.33 -20.49%
EY 4.81 -16.48 -5.68 -6.29 -7.53 1.52 1.36 25.82%
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 3.79 50.59 30.34 18.41 47.16 4.90 1.83 14.15%
P/EPS 25.30 -51.58 -14.67 -9.09 -8.85 64.61 70.00 -16.89%
EY 3.95 -1.94 -6.81 -11.01 -11.30 1.55 1.43 20.29%
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