[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -1.1%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 125,733 112,364 111,514 107,724 98,948 89,309 89,448 25.56%
PBT 14,323 16,389 17,068 19,864 22,724 19,326 19,396 -18.34%
Tax -2,979 -2,469 -1,600 -2,000 -4,661 -4,290 -4,450 -23.53%
NP 11,344 13,920 15,468 17,864 18,063 15,036 14,946 -16.83%
-
NP to SH 11,344 13,920 15,468 17,864 18,063 15,036 14,946 -16.83%
-
Tax Rate 20.80% 15.06% 9.37% 10.07% 20.51% 22.20% 22.94% -
Total Cost 114,389 98,444 96,046 89,860 80,885 74,273 74,502 33.19%
-
Net Worth 89,249 86,716 87,538 84,216 76,502 67,185 66,313 21.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 3,400 - - -
Div Payout % - - - - 18.82% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 89,249 86,716 87,538 84,216 76,502 67,185 66,313 21.96%
NOSH 85,000 85,016 84,989 85,066 85,002 85,045 85,017 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.02% 12.39% 13.87% 16.58% 18.26% 16.84% 16.71% -
ROE 12.71% 16.05% 17.67% 21.21% 23.61% 22.38% 22.54% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 147.92 132.17 131.21 126.63 116.41 105.01 105.21 25.57%
EPS 13.35 16.37 18.20 21.00 21.25 17.68 17.58 -16.80%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.05 1.02 1.03 0.99 0.90 0.79 0.78 21.98%
Adjusted Per Share Value based on latest NOSH - 85,066
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.84 7.01 6.95 6.72 6.17 5.57 5.58 25.52%
EPS 0.71 0.87 0.96 1.11 1.13 0.94 0.93 -16.50%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.0557 0.0541 0.0546 0.0525 0.0477 0.0419 0.0414 21.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.01 0.86 0.95 0.94 1.02 1.31 0.00 -
P/RPS 0.68 0.65 0.72 0.74 0.88 1.25 0.00 -
P/EPS 7.57 5.25 5.22 4.48 4.80 7.41 0.00 -
EY 13.21 19.04 19.16 22.34 20.83 13.50 0.00 -
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.96 0.84 0.92 0.95 1.13 1.66 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 27/03/02 -
Price 1.05 0.97 0.92 0.98 1.04 1.16 1.29 -
P/RPS 0.71 0.73 0.70 0.77 0.89 1.10 1.23 -30.74%
P/EPS 7.87 5.92 5.05 4.67 4.89 6.56 7.34 4.77%
EY 12.71 16.88 19.78 21.43 20.43 15.24 13.63 -4.56%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.00 0.95 0.89 0.99 1.16 1.47 1.65 -28.44%

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