[MAXLAND] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 0.33%
YoY- -9.86%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 552,586 551,584 327,515 177,566 134,106 102,741 23,158 69.63%
PBT 16,186 25,950 19,420 7,709 11,988 22,599 5,062 21.36%
Tax 6,583 -1,731 -2,913 276 -3,130 -4,030 -1,131 -
NP 22,769 24,219 16,507 7,985 8,858 18,569 3,931 33.99%
-
NP to SH 22,883 24,233 16,507 7,985 8,858 18,569 3,931 34.10%
-
Tax Rate -40.67% 6.67% 15.00% -3.58% 26.11% 17.83% 22.34% -
Total Cost 529,817 527,365 311,008 169,581 125,248 84,172 19,227 73.75%
-
Net Worth 219,865 196,458 85,811 97,943 91,960 84,216 48,326 28.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 4,210 2,098 - - - - - -
Div Payout % 18.40% 8.66% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 219,865 196,458 85,811 97,943 91,960 84,216 48,326 28.71%
NOSH 139,155 140,327 143,018 85,168 85,148 85,066 72,128 11.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.12% 4.39% 5.04% 4.50% 6.61% 18.07% 16.97% -
ROE 10.41% 12.33% 19.24% 8.15% 9.63% 22.05% 8.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 397.10 393.07 229.00 208.49 157.50 120.78 32.11 52.04%
EPS 16.44 17.27 11.54 9.38 10.40 21.83 5.45 20.19%
DPS 3.03 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.40 0.60 1.15 1.08 0.99 0.67 15.36%
Adjusted Per Share Value based on latest NOSH - 85,168
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.46 34.40 20.42 11.07 8.36 6.41 1.44 69.71%
EPS 1.43 1.51 1.03 0.50 0.55 1.16 0.25 33.71%
DPS 0.26 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1371 0.1225 0.0535 0.0611 0.0573 0.0525 0.0301 28.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.00 0.58 0.47 0.80 0.99 0.94 0.00 -
P/RPS 0.25 0.15 0.21 0.38 0.63 0.78 0.00 -
P/EPS 6.08 3.36 4.07 8.53 9.52 4.31 0.00 -
EY 16.44 29.77 24.56 11.72 10.51 23.22 0.00 -
DY 3.03 2.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.78 0.70 0.92 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 30/11/05 01/12/04 28/11/03 29/11/02 - -
Price 0.83 0.77 0.43 0.99 1.15 0.98 0.00 -
P/RPS 0.21 0.20 0.19 0.47 0.73 0.81 0.00 -
P/EPS 5.05 4.46 3.73 10.56 11.05 4.49 0.00 -
EY 19.81 22.43 26.84 9.47 9.05 22.27 0.00 -
DY 3.65 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.72 0.86 1.06 0.99 0.00 -

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