[MAXLAND] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -10.16%
YoY- -56.52%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 685,344 371,451 180,176 152,812 109,981 44,744 72.54%
PBT 28,481 20,729 9,234 11,248 21,537 9,693 24.04%
Tax -2,217 -2,457 -68 -3,290 -3,236 -2,225 -0.07%
NP 26,264 18,272 9,166 7,958 18,301 7,468 28.57%
-
NP to SH 26,258 18,272 9,166 7,958 18,301 7,468 28.57%
-
Tax Rate 7.78% 11.85% 0.74% 29.25% 15.03% 22.95% -
Total Cost 659,080 353,179 171,010 144,854 91,680 37,276 77.56%
-
Net Worth 203,499 176,234 75,337 94,250 87,684 66,318 25.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,210 - - - - - -
Div Payout % 16.03% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 203,499 176,234 75,337 94,250 87,684 66,318 25.12%
NOSH 140,344 139,868 114,147 84,910 85,130 85,024 10.53%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.83% 4.92% 5.09% 5.21% 16.64% 16.69% -
ROE 12.90% 10.37% 12.17% 8.44% 20.87% 11.26% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 488.33 265.57 157.84 179.97 129.19 52.63 56.09%
EPS 18.71 13.06 8.03 9.37 21.50 8.78 16.32%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.26 0.66 1.11 1.03 0.78 13.19%
Adjusted Per Share Value based on latest NOSH - 84,910
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 44.85 24.31 11.79 10.00 7.20 2.93 72.52%
EPS 1.72 1.20 0.60 0.52 1.20 0.49 28.53%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 0.1153 0.0493 0.0617 0.0574 0.0434 25.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.74 0.45 1.11 1.03 0.95 0.00 -
P/RPS 0.15 0.17 0.70 0.57 0.74 0.00 -
P/EPS 3.96 3.44 13.82 10.99 4.42 0.00 -
EY 25.28 29.03 7.23 9.10 22.63 0.00 -
DY 4.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.36 1.68 0.93 0.92 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 01/03/07 28/02/06 28/02/05 26/02/04 28/02/03 - -
Price 0.86 0.50 0.89 1.10 0.92 0.00 -
P/RPS 0.18 0.19 0.56 0.61 0.71 0.00 -
P/EPS 4.60 3.83 11.08 11.74 4.28 0.00 -
EY 21.76 26.13 9.02 8.52 23.37 0.00 -
DY 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 1.35 0.99 0.89 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