[MAXLAND] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 40.05%
YoY- 99.7%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 410,982 666,137 441,582 228,638 157,184 116,239 67,002 35.25%
PBT 10,724 27,477 20,731 13,652 8,941 20,523 14,465 -4.86%
Tax 7,543 -624 -2,116 -815 -2,513 -3,295 -3,218 -
NP 18,267 26,853 18,615 12,837 6,428 17,228 11,247 8.41%
-
NP to SH 18,234 26,847 18,615 12,837 6,428 17,228 11,247 8.37%
-
Tax Rate -70.34% 2.27% 10.21% 5.97% 28.11% 16.06% 22.25% -
Total Cost 392,715 639,284 422,967 215,801 150,756 99,011 55,755 38.41%
-
Net Worth 221,804 212,378 173,927 78,638 93,739 86,796 67,238 21.98%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 4,210 2,087 - - - - -
Div Payout % - 15.68% 11.21% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 221,804 212,378 173,927 78,638 93,739 86,796 67,238 21.98%
NOSH 137,766 144,475 139,142 142,979 85,217 85,094 85,112 8.34%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.44% 4.03% 4.22% 5.61% 4.09% 14.82% 16.79% -
ROE 8.22% 12.64% 10.70% 16.32% 6.86% 19.85% 16.73% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 298.32 461.07 317.36 159.91 184.45 136.60 78.72 24.83%
EPS 13.24 18.58 13.38 8.98 7.54 20.25 13.21 0.03%
DPS 0.00 2.91 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.47 1.25 0.55 1.10 1.02 0.79 12.58%
Adjusted Per Share Value based on latest NOSH - 142,979
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 25.63 41.54 27.54 14.26 9.80 7.25 4.18 35.25%
EPS 1.14 1.67 1.16 0.80 0.40 1.07 0.70 8.45%
DPS 0.00 0.26 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.1324 0.1085 0.049 0.0585 0.0541 0.0419 21.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.65 0.96 0.50 0.81 1.04 0.86 1.31 -
P/RPS 0.22 0.21 0.16 0.51 0.56 0.63 1.66 -28.57%
P/EPS 4.91 5.17 3.74 9.02 13.79 4.25 9.91 -11.03%
EY 20.36 19.36 26.76 11.08 7.25 23.54 10.09 12.40%
DY 0.00 3.04 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.65 0.40 1.47 0.95 0.84 1.66 -21.09%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 03/06/08 28/05/07 27/07/06 30/05/05 28/05/04 30/05/03 - -
Price 0.76 0.82 0.52 0.67 0.88 0.97 0.00 -
P/RPS 0.25 0.18 0.16 0.42 0.48 0.71 0.00 -
P/EPS 5.74 4.41 3.89 7.46 11.67 4.79 0.00 -
EY 17.41 22.66 25.73 13.40 8.57 20.87 0.00 -
DY 0.00 3.55 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 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