[MAXLAND] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -5.86%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 441,582 228,638 157,184 116,239 67,002 60.17%
PBT 20,731 13,652 8,941 20,523 14,465 9.40%
Tax -2,116 -815 -2,513 -3,295 -3,218 -9.94%
NP 18,615 12,837 6,428 17,228 11,247 13.41%
-
NP to SH 18,615 12,837 6,428 17,228 11,247 13.41%
-
Tax Rate 10.21% 5.97% 28.11% 16.06% 22.25% -
Total Cost 422,967 215,801 150,756 99,011 55,755 65.90%
-
Net Worth 173,927 78,638 93,739 86,796 67,238 26.79%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 2,087 - - - - -
Div Payout % 11.21% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 173,927 78,638 93,739 86,796 67,238 26.79%
NOSH 139,142 142,979 85,217 85,094 85,112 13.06%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.22% 5.61% 4.09% 14.82% 16.79% -
ROE 10.70% 16.32% 6.86% 19.85% 16.73% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 317.36 159.91 184.45 136.60 78.72 41.66%
EPS 13.38 8.98 7.54 20.25 13.21 0.31%
DPS 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.55 1.10 1.02 0.79 12.14%
Adjusted Per Share Value based on latest NOSH - 85,094
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 27.54 14.26 9.80 7.25 4.18 60.16%
EPS 1.16 0.80 0.40 1.07 0.70 13.44%
DPS 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.049 0.0585 0.0541 0.0419 26.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.50 0.81 1.04 0.86 1.31 -
P/RPS 0.16 0.51 0.56 0.63 1.66 -44.25%
P/EPS 3.74 9.02 13.79 4.25 9.91 -21.60%
EY 26.76 11.08 7.25 23.54 10.09 27.59%
DY 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.47 0.95 0.84 1.66 -29.92%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/07/06 30/05/05 28/05/04 30/05/03 - -
Price 0.52 0.67 0.88 0.97 0.00 -
P/RPS 0.16 0.42 0.48 0.71 0.00 -
P/EPS 3.89 7.46 11.67 4.79 0.00 -
EY 25.73 13.40 8.57 20.87 0.00 -
DY 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.22 0.80 0.95 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