[MAXLAND] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -19.87%
YoY- -30.17%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 438,360 482,452 567,491 430,358 685,344 371,451 180,176 15.96%
PBT 3,066 2,185 31,051 8,146 28,481 20,729 9,234 -16.77%
Tax -37 419 -3,637 9,374 -2,217 -2,457 -68 -9.64%
NP 3,029 2,604 27,414 17,520 26,264 18,272 9,166 -16.84%
-
NP to SH 2,760 2,334 26,104 18,337 26,258 18,272 9,166 -18.12%
-
Tax Rate 1.21% -19.18% 11.71% -115.07% 7.78% 11.85% 0.74% -
Total Cost 435,331 479,848 540,077 412,838 659,080 353,179 171,010 16.84%
-
Net Worth 184,444 248,426 243,114 221,306 203,499 176,234 75,337 16.08%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 13 - - 4,210 - - -
Div Payout % - 0.60% - - 16.03% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 184,444 248,426 243,114 221,306 203,499 176,234 75,337 16.08%
NOSH 184,444 139,565 138,133 138,316 140,344 139,868 114,147 8.32%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.69% 0.54% 4.83% 4.07% 3.83% 4.92% 5.09% -
ROE 1.50% 0.94% 10.74% 8.29% 12.90% 10.37% 12.17% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 237.67 345.68 410.83 311.14 488.33 265.57 157.84 7.05%
EPS 1.50 1.67 18.90 13.26 18.71 13.06 8.03 -24.38%
DPS 0.00 0.01 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.78 1.76 1.60 1.45 1.26 0.66 7.16%
Adjusted Per Share Value based on latest NOSH - 138,316
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.34 30.09 35.39 26.84 42.74 23.16 11.24 15.96%
EPS 0.17 0.15 1.63 1.14 1.64 1.14 0.57 -18.25%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.115 0.1549 0.1516 0.138 0.1269 0.1099 0.047 16.07%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.60 0.47 0.48 0.83 0.74 0.45 1.11 -
P/RPS 0.25 0.14 0.12 0.27 0.15 0.17 0.70 -15.76%
P/EPS 40.10 28.10 2.54 6.26 3.96 3.44 13.82 19.41%
EY 2.49 3.56 39.37 15.97 25.28 29.03 7.23 -16.27%
DY 0.00 0.02 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.60 0.26 0.27 0.52 0.51 0.36 1.68 -15.76%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 27/02/09 29/02/08 01/03/07 28/02/06 28/02/05 -
Price 0.53 0.50 0.44 0.68 0.86 0.50 0.89 -
P/RPS 0.22 0.14 0.11 0.22 0.18 0.19 0.56 -14.41%
P/EPS 35.42 29.90 2.33 5.13 4.60 3.83 11.08 21.36%
EY 2.82 3.34 42.95 19.50 21.76 26.13 9.02 -17.60%
DY 0.00 0.02 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.53 0.28 0.25 0.43 0.59 0.40 1.35 -14.42%

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