[MAXLAND] YoY TTM 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- -71.59%
YoY- -78.65%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 346,404 417,919 455,128 485,354 587,383 549,123 502,248 -5.99%
PBT -2,000 4,708 2,869 6,682 28,457 21,707 21,701 -
Tax 3,608 -709 -88 -136 235 4,825 -1,440 -
NP 1,608 3,999 2,781 6,546 28,692 26,532 20,261 -34.41%
-
NP to SH 1,580 3,995 2,420 6,084 28,500 26,482 20,305 -34.63%
-
Tax Rate - 15.06% 3.07% 2.04% -0.83% -22.23% 6.64% -
Total Cost 344,796 413,920 452,347 478,808 558,691 522,591 481,987 -5.42%
-
Net Worth 187,999 278,961 187,714 246,233 238,527 142,880 184,938 0.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 4,149 4,210 2,098 -
Div Payout % - - - - 14.56% 15.90% 10.33% -
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 187,999 278,961 187,714 246,233 238,527 142,880 184,938 0.27%
NOSH 187,999 187,222 187,714 138,333 137,876 142,880 138,013 5.28%
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 0.46% 0.96% 0.61% 1.35% 4.88% 4.83% 4.03% -
ROE 0.84% 1.43% 1.29% 2.47% 11.95% 18.53% 10.98% -
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 184.26 223.22 242.46 350.86 426.02 384.32 363.91 -10.71%
EPS 0.84 2.13 1.29 4.40 20.67 18.53 14.71 -37.91%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 1.52 -
NAPS 1.00 1.49 1.00 1.78 1.73 1.00 1.34 -4.75%
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 21.60 26.06 28.38 30.27 36.63 34.24 31.32 -5.99%
EPS 0.10 0.25 0.15 0.38 1.78 1.65 1.27 -34.50%
DPS 0.00 0.00 0.00 0.00 0.26 0.26 0.13 -
NAPS 0.1172 0.174 0.1171 0.1535 0.1487 0.0891 0.1153 0.27%
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 0.19 0.22 0.18 0.19 0.15 0.23 0.15 4.01%
P/EPS 41.65 23.43 34.13 15.01 3.14 4.80 3.67 49.85%
EY 2.40 4.27 2.93 6.66 31.80 20.83 27.25 -33.27%
DY 0.00 0.00 0.00 0.00 4.62 3.37 2.82 -
P/NAPS 0.35 0.34 0.44 0.37 0.38 0.89 0.40 -2.19%
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 0.17 0.17 0.19 0.17 0.13 0.27 0.16 1.01%
P/EPS 36.89 17.81 34.91 13.64 2.76 5.56 3.94 45.12%
EY 2.71 5.62 2.86 7.33 36.26 17.99 25.37 -31.09%
DY 0.00 0.00 0.00 0.00 5.26 2.91 2.62 -
P/NAPS 0.31 0.26 0.45 0.34 0.33 1.03 0.43 -5.30%

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