[MAXLAND] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 40.23%
YoY- -61.8%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 435,046 430,078 399,380 446,083 502,258 441,614 412,124 3.67%
PBT 3,673 2,428 2,752 3,203 2,220 2,034 2,544 27.77%
Tax -138 -180 -288 -677 -273 -282 -368 -48.02%
NP 3,534 2,248 2,464 2,526 1,946 1,752 2,176 38.20%
-
NP to SH 3,534 2,190 2,464 2,526 1,801 1,534 1,784 57.79%
-
Tax Rate 3.76% 7.41% 10.47% 21.14% 12.30% 13.86% 14.47% -
Total Cost 431,512 427,830 396,916 443,557 500,312 439,862 409,948 3.47%
-
Net Worth 282,515 264,624 273,687 268,565 251,905 243,796 243,906 10.30%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 55 -
Div Payout % - - - - - - 3.12% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 282,515 264,624 273,687 268,565 251,905 243,796 243,906 10.30%
NOSH 193,503 182,499 188,750 186,503 140,729 136,964 139,375 24.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.81% 0.52% 0.62% 0.57% 0.39% 0.40% 0.53% -
ROE 1.25% 0.83% 0.90% 0.94% 0.72% 0.63% 0.73% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 224.83 235.66 211.59 239.18 356.90 322.43 295.69 -16.70%
EPS 1.83 1.20 1.28 1.68 1.28 1.12 1.28 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.46 1.45 1.45 1.44 1.79 1.78 1.75 -11.38%
Adjusted Per Share Value based on latest NOSH - 187,714
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.47 28.15 26.14 29.19 32.87 28.90 26.97 3.67%
EPS 0.23 0.14 0.16 0.17 0.12 0.10 0.12 54.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1849 0.1732 0.1791 0.1758 0.1649 0.1596 0.1596 10.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.73 0.60 0.45 0.44 0.52 0.47 0.54 -
P/RPS 0.32 0.25 0.21 0.18 0.15 0.15 0.18 46.80%
P/EPS 39.96 50.00 34.47 32.49 40.63 41.96 42.19 -3.55%
EY 2.50 2.00 2.90 3.08 2.46 2.38 2.37 3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
P/NAPS 0.50 0.41 0.31 0.31 0.29 0.26 0.31 37.57%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.60 0.53 0.47 0.45 0.44 0.50 0.52 -
P/RPS 0.27 0.22 0.22 0.19 0.12 0.16 0.18 31.06%
P/EPS 32.85 44.17 36.00 33.23 34.38 44.64 40.63 -13.22%
EY 3.04 2.26 2.78 3.01 2.91 2.24 2.46 15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.41 0.37 0.32 0.31 0.25 0.28 0.30 23.17%

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