[MAXLAND] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 12.39%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 659,521 724,734 538,112 494,939 441,001 358,540 340,768 55.36%
PBT 24,493 32,904 33,148 23,437 20,797 19,454 16,152 32.02%
Tax 3,384 -2,746 -2,156 -2,021 -1,702 -1,192 -992 -
NP 27,877 30,158 30,992 21,416 19,094 18,262 15,160 50.15%
-
NP to SH 27,810 30,058 30,872 21,460 19,094 18,262 15,160 49.90%
-
Tax Rate -13.82% 8.35% 6.50% 8.62% 8.18% 6.13% 6.14% -
Total Cost 631,644 694,576 507,120 473,523 421,906 340,278 325,608 55.60%
-
Net Worth 210,296 203,473 196,458 189,092 175,847 178,096 81,532 88.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 8,419 - 2,101 2,813 - - -
Div Payout % - 28.01% - 9.79% 14.73% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 210,296 203,473 196,458 189,092 175,847 178,096 81,532 88.18%
NOSH 143,058 140,326 140,327 140,068 140,677 141,346 135,886 3.49%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.23% 4.16% 5.76% 4.33% 4.33% 5.09% 4.45% -
ROE 13.22% 14.77% 15.71% 11.35% 10.86% 10.25% 18.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 461.01 516.46 383.47 353.35 313.48 253.66 250.77 50.12%
EPS 19.44 21.42 22.00 15.35 13.57 12.92 10.60 49.88%
DPS 0.00 6.00 0.00 1.50 2.00 0.00 0.00 -
NAPS 1.47 1.45 1.40 1.35 1.25 1.26 0.60 81.83%
Adjusted Per Share Value based on latest NOSH - 138,013
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 41.13 45.19 33.56 30.86 27.50 22.36 21.25 55.37%
EPS 1.73 1.87 1.93 1.34 1.19 1.14 0.95 49.17%
DPS 0.00 0.53 0.00 0.13 0.18 0.00 0.00 -
NAPS 0.1311 0.1269 0.1225 0.1179 0.1097 0.1111 0.0508 88.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.74 0.58 0.54 0.50 0.45 0.47 -
P/RPS 0.21 0.14 0.15 0.15 0.16 0.18 0.19 6.90%
P/EPS 4.94 3.45 2.64 3.52 3.68 3.48 4.21 11.25%
EY 20.25 28.95 37.93 28.37 27.15 28.71 23.74 -10.06%
DY 0.00 8.11 0.00 2.78 4.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.41 0.40 0.40 0.36 0.78 -11.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 -
Price 0.82 0.86 0.77 0.58 0.52 0.50 0.43 -
P/RPS 0.18 0.17 0.20 0.16 0.17 0.20 0.17 3.88%
P/EPS 4.22 4.01 3.50 3.79 3.83 3.87 3.85 6.31%
EY 23.71 24.91 28.57 26.42 26.10 25.84 25.94 -5.82%
DY 0.00 6.98 0.00 2.59 3.85 0.00 0.00 -
P/NAPS 0.56 0.59 0.55 0.43 0.42 0.40 0.72 -15.43%

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