[MAXLAND] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
05-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 24.66%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 143,080 31,937 33,553 62,170 189,579 159,723 168,648 -2.49%
PBT 5,364 -18,303 -132,100 -39,672 10,446 2,567 -958 -
Tax -2,263 0 -2,110 -10,365 2,137 -649 2,227 -
NP 3,101 -18,303 -134,210 -50,037 12,583 1,918 1,269 14.72%
-
NP to SH 3,077 -18,303 -134,210 -50,037 13,358 1,830 1,736 9.19%
-
Tax Rate 42.19% - - - -20.46% 25.28% - -
Total Cost 139,979 50,240 167,763 112,207 176,996 157,805 167,379 -2.71%
-
Net Worth 284,493 1,518,724 245,695 409,492 357,441 301,895 278,999 0.30%
Dividend
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 284,493 1,518,724 245,695 409,492 357,441 301,895 278,999 0.30%
NOSH 1,454,122 499,580 4,094,922 4,094,922 1,023,730 718,799 620,000 14.00%
Ratio Analysis
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.17% -57.31% -399.99% -80.48% 6.64% 1.20% 0.75% -
ROE 1.08% -1.21% -54.62% -12.22% 3.74% 0.61% 0.62% -
Per Share
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 10.06 0.84 0.82 1.52 18.56 22.22 27.20 -14.18%
EPS 0.22 -0.48 -3.28 -1.22 1.31 0.25 0.28 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.40 0.06 0.10 0.35 0.42 0.45 -11.72%
Adjusted Per Share Value based on latest NOSH - 499,580
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.36 2.09 2.20 4.07 12.41 10.45 11.04 -2.50%
EPS 0.20 -1.20 -8.78 -3.27 0.87 0.12 0.11 9.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1862 0.9939 0.1608 0.268 0.2339 0.1976 0.1826 0.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.125 0.07 0.01 0.05 0.175 0.18 0.11 -
P/RPS 1.24 8.32 1.22 3.29 0.94 0.81 0.40 18.99%
P/EPS 57.79 -14.52 -0.31 -4.09 13.38 70.70 39.29 6.11%
EY 1.73 -6.89 -327.75 -24.44 7.47 1.41 2.55 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.18 0.17 0.50 0.50 0.43 0.24 15.99%
Price Multiplier on Announcement Date
30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/11/22 05/01/22 30/06/20 29/05/19 13/06/18 30/05/17 27/05/16 -
Price 0.115 0.065 0.015 0.065 0.235 0.26 0.105 -
P/RPS 1.14 7.73 1.83 4.28 1.27 1.17 0.39 17.92%
P/EPS 53.16 -13.48 -0.46 -5.32 17.97 102.12 37.50 5.51%
EY 1.88 -7.42 -218.50 -18.80 5.57 0.98 2.67 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.16 0.25 0.65 0.67 0.62 0.23 15.28%

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