[MAXLAND] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -13.59%
YoY- -5.57%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 451,942 455,243 582,534 552,586 551,584 327,515 177,566 16.83%
PBT 2,921 4,315 28,694 16,186 25,950 19,420 7,709 -14.92%
Tax -68 230 -1,442 6,583 -1,731 -2,913 276 -
NP 2,853 4,545 27,252 22,769 24,219 16,507 7,985 -15.75%
-
NP to SH 2,590 4,085 26,826 22,883 24,233 16,507 7,985 -17.10%
-
Tax Rate 2.33% -5.33% 5.03% -40.67% 6.67% 15.00% -3.58% -
Total Cost 449,089 450,698 555,282 529,817 527,365 311,008 169,581 17.61%
-
Net Worth 273,687 243,906 241,737 219,865 196,458 85,811 97,943 18.67%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 13 4,149 4,210 2,098 - - -
Div Payout % - 0.34% 15.47% 18.40% 8.66% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 273,687 243,906 241,737 219,865 196,458 85,811 97,943 18.67%
NOSH 188,750 139,375 138,135 139,155 140,327 143,018 85,168 14.17%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.63% 1.00% 4.68% 4.12% 4.39% 5.04% 4.50% -
ROE 0.95% 1.67% 11.10% 10.41% 12.33% 19.24% 8.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 239.44 326.63 421.71 397.10 393.07 229.00 208.49 2.33%
EPS 1.37 2.93 19.42 16.44 17.27 11.54 9.38 -27.42%
DPS 0.00 0.01 3.00 3.03 1.50 0.00 0.00 -
NAPS 1.45 1.75 1.75 1.58 1.40 0.60 1.15 3.93%
Adjusted Per Share Value based on latest NOSH - 139,155
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.18 28.39 36.33 34.46 34.40 20.42 11.07 16.84%
EPS 0.16 0.25 1.67 1.43 1.51 1.03 0.50 -17.28%
DPS 0.00 0.00 0.26 0.26 0.13 0.00 0.00 -
NAPS 0.1707 0.1521 0.1507 0.1371 0.1225 0.0535 0.0611 18.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.45 0.54 0.54 1.00 0.58 0.47 0.80 -
P/RPS 0.19 0.17 0.13 0.25 0.15 0.21 0.38 -10.90%
P/EPS 32.79 18.42 2.78 6.08 3.36 4.07 8.53 25.14%
EY 3.05 5.43 35.96 16.44 29.77 24.56 11.72 -20.08%
DY 0.00 0.02 5.56 3.03 2.59 0.00 0.00 -
P/NAPS 0.31 0.31 0.31 0.63 0.41 0.78 0.70 -12.68%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 30/11/07 29/11/06 30/11/05 01/12/04 -
Price 0.47 0.52 0.49 0.83 0.77 0.43 0.99 -
P/RPS 0.20 0.16 0.12 0.21 0.20 0.19 0.47 -13.26%
P/EPS 34.25 17.74 2.52 5.05 4.46 3.73 10.56 21.65%
EY 2.92 5.64 39.63 19.81 22.43 26.84 9.47 -17.79%
DY 0.00 0.02 6.12 3.65 1.95 0.00 0.00 -
P/NAPS 0.32 0.30 0.28 0.53 0.55 0.72 0.86 -15.18%

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