[MAXLAND] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 6.56%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 172,618 275,630 394,391 438,360 482,452 567,491 430,358 -14.11%
PBT -44,387 -31,049 4,248 3,066 2,185 31,051 8,146 -
Tax 3,975 4,019 -558 -37 419 -3,637 9,374 -13.31%
NP -40,412 -27,030 3,690 3,029 2,604 27,414 17,520 -
-
NP to SH -40,083 -26,780 3,625 2,760 2,334 26,104 18,337 -
-
Tax Rate - - 13.14% 1.21% -19.18% 11.71% -115.07% -
Total Cost 213,030 302,660 390,701 435,331 479,848 540,077 412,838 -10.43%
-
Net Worth 210,426 251,790 180,625 184,444 248,426 243,114 221,306 -0.83%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 13 - - -
Div Payout % - - - - 0.60% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 210,426 251,790 180,625 184,444 248,426 243,114 221,306 -0.83%
NOSH 173,905 173,648 180,625 184,444 139,565 138,133 138,316 3.88%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -23.41% -9.81% 0.94% 0.69% 0.54% 4.83% 4.07% -
ROE -19.05% -10.64% 2.01% 1.50% 0.94% 10.74% 8.29% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 99.26 158.73 218.35 237.67 345.68 410.83 311.14 -17.32%
EPS -23.05 -15.42 2.01 1.50 1.67 18.90 13.26 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.21 1.45 1.00 1.00 1.78 1.76 1.60 -4.54%
Adjusted Per Share Value based on latest NOSH - 184,444
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.76 17.19 24.59 27.34 30.09 35.39 26.84 -14.11%
EPS -2.50 -1.67 0.23 0.17 0.15 1.63 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.157 0.1126 0.115 0.1549 0.1516 0.138 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.23 0.29 0.40 0.60 0.47 0.48 0.83 -
P/RPS 0.23 0.18 0.18 0.25 0.14 0.12 0.27 -2.63%
P/EPS -1.00 -1.88 19.93 40.10 28.10 2.54 6.26 -
EY -100.21 -53.18 5.02 2.49 3.56 39.37 15.97 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.19 0.20 0.40 0.60 0.26 0.27 0.52 -15.43%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 23/02/12 28/02/11 24/02/10 27/02/09 29/02/08 -
Price 0.20 0.29 0.43 0.53 0.50 0.44 0.68 -
P/RPS 0.20 0.18 0.20 0.22 0.14 0.11 0.22 -1.57%
P/EPS -0.87 -1.88 21.43 35.42 29.90 2.33 5.13 -
EY -115.24 -53.18 4.67 2.82 3.34 42.95 19.50 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.17 0.20 0.43 0.53 0.28 0.25 0.43 -14.31%

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