[MAXLAND] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 14.86%
YoY- 85.25%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 587,383 549,123 502,248 281,391 175,129 124,406 98,968 34.51%
PBT 28,457 21,707 21,701 17,795 7,862 14,388 22,695 3.83%
Tax 235 4,825 -1,440 -3,051 97 -3,065 -4,661 -
NP 28,692 26,532 20,261 14,744 7,959 11,323 18,034 8.03%
-
NP to SH 28,500 26,482 20,305 14,744 7,959 11,323 18,034 7.91%
-
Tax Rate -0.83% -22.23% 6.64% 17.15% -1.23% 21.30% 20.54% -
Total Cost 558,691 522,591 481,987 266,647 167,170 113,083 80,934 37.94%
-
Net Worth 238,527 142,880 184,938 65,801 96,010 89,048 76,545 20.83%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,149 4,210 2,098 - - - - -
Div Payout % 14.56% 15.90% 10.33% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 238,527 142,880 184,938 65,801 96,010 89,048 76,545 20.83%
NOSH 137,876 142,880 138,013 143,046 84,964 84,807 85,050 8.37%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.88% 4.83% 4.03% 5.24% 4.54% 9.10% 18.22% -
ROE 11.95% 18.53% 10.98% 22.41% 8.29% 12.72% 23.56% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 426.02 384.32 363.91 196.71 206.12 146.69 116.36 24.12%
EPS 20.67 18.53 14.71 10.31 9.37 13.35 21.20 -0.42%
DPS 3.00 3.00 1.52 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 1.34 0.46 1.13 1.05 0.90 11.49%
Adjusted Per Share Value based on latest NOSH - 143,046
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.44 35.94 32.87 18.42 11.46 8.14 6.48 34.50%
EPS 1.87 1.73 1.33 0.96 0.52 0.74 1.18 7.96%
DPS 0.27 0.28 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.0935 0.121 0.0431 0.0628 0.0583 0.0501 20.83%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.65 0.89 0.54 0.49 0.81 1.01 1.02 -
P/RPS 0.15 0.23 0.15 0.25 0.39 0.69 0.88 -25.51%
P/EPS 3.14 4.80 3.67 4.75 8.65 7.56 4.81 -6.85%
EY 31.80 20.83 27.25 21.03 11.56 13.22 20.79 7.33%
DY 4.62 3.37 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.89 0.40 1.07 0.72 0.96 1.13 -16.59%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.57 1.03 0.58 0.49 0.78 1.05 1.04 -
P/RPS 0.13 0.27 0.16 0.25 0.38 0.72 0.89 -27.40%
P/EPS 2.76 5.56 3.94 4.75 8.33 7.86 4.90 -9.11%
EY 36.26 17.99 25.37 21.03 12.01 12.72 20.39 10.06%
DY 5.26 2.91 2.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.03 0.43 1.07 0.69 1.00 1.16 -18.88%

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