[MAXLAND] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -9.87%
YoY- -77.26%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 502,258 441,614 412,124 457,279 451,084 447,418 532,568 -3.83%
PBT 2,220 2,034 2,544 7,145 8,308 11,030 12,012 -67.58%
Tax -273 -282 -368 -559 -764 -1,394 -1,832 -71.92%
NP 1,946 1,752 2,176 6,586 7,544 9,636 10,180 -66.84%
-
NP to SH 1,801 1,534 1,784 6,613 7,337 9,034 9,780 -67.66%
-
Tax Rate 12.30% 13.86% 14.47% 7.82% 9.20% 12.64% 15.25% -
Total Cost 500,312 439,862 409,948 450,693 443,540 437,782 522,388 -2.84%
-
Net Worth 251,905 243,796 243,906 245,363 244,118 242,375 241,737 2.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 55 - - - - -
Div Payout % - - 3.12% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 251,905 243,796 243,906 245,363 244,118 242,375 241,737 2.78%
NOSH 140,729 136,964 139,375 137,844 137,919 137,713 138,135 1.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.39% 0.40% 0.53% 1.44% 1.67% 2.15% 1.91% -
ROE 0.72% 0.63% 0.73% 2.70% 3.01% 3.73% 4.05% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 356.90 322.43 295.69 331.73 327.06 324.89 385.54 -5.02%
EPS 1.28 1.12 1.28 5.15 5.32 6.56 7.08 -68.06%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.78 1.75 1.78 1.77 1.76 1.75 1.51%
Adjusted Per Share Value based on latest NOSH - 138,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.87 28.90 26.97 29.93 29.52 29.28 34.85 -3.82%
EPS 0.12 0.10 0.12 0.43 0.48 0.59 0.64 -67.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1596 0.1596 0.1606 0.1598 0.1586 0.1582 2.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.52 0.47 0.54 0.66 0.45 0.48 0.54 -
P/RPS 0.15 0.15 0.18 0.20 0.14 0.15 0.14 4.71%
P/EPS 40.63 41.96 42.19 13.76 8.46 7.32 7.63 205.25%
EY 2.46 2.38 2.37 7.27 11.82 13.67 13.11 -67.25%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.31 0.37 0.25 0.27 0.31 -4.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 -
Price 0.44 0.50 0.52 0.60 0.58 0.44 0.49 -
P/RPS 0.12 0.16 0.18 0.18 0.18 0.14 0.13 -5.20%
P/EPS 34.38 44.64 40.63 12.51 10.90 6.71 6.92 191.44%
EY 2.91 2.24 2.46 8.00 9.17 14.91 14.45 -65.67%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.34 0.33 0.25 0.28 -7.28%

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