[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -29.44%
YoY- -55.19%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 175,129 156,068 168,326 146,524 125,733 112,364 111,514 35.14%
PBT 8,137 9,128 10,790 10,264 14,323 16,389 17,068 -39.00%
Tax -74 -1,733 -2,050 -2,260 -2,979 -2,469 -1,600 -87.13%
NP 8,063 7,394 8,740 8,004 11,344 13,920 15,468 -35.25%
-
NP to SH 8,063 7,394 8,740 8,004 11,344 13,920 15,468 -35.25%
-
Tax Rate 0.91% 18.99% 19.00% 22.02% 20.80% 15.06% 9.37% -
Total Cost 167,066 148,673 159,586 138,520 114,389 98,444 96,046 44.68%
-
Net Worth 96,086 93,567 94,371 91,960 89,249 86,716 87,538 6.41%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,700 - - - - - - -
Div Payout % 21.09% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,086 93,567 94,371 91,960 89,249 86,716 87,538 6.41%
NOSH 85,032 85,061 85,019 85,148 85,000 85,016 84,989 0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.60% 4.74% 5.19% 5.46% 9.02% 12.39% 13.87% -
ROE 8.39% 7.90% 9.26% 8.70% 12.71% 16.05% 17.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 205.96 183.48 197.99 172.08 147.92 132.17 131.21 35.10%
EPS 9.49 8.69 10.28 9.40 13.35 16.37 18.20 -35.24%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.11 1.08 1.05 1.02 1.03 6.37%
Adjusted Per Share Value based on latest NOSH - 85,148
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.46 10.21 11.02 9.59 8.23 7.35 7.30 35.11%
EPS 0.53 0.48 0.57 0.52 0.74 0.91 1.01 -34.96%
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0612 0.0618 0.0602 0.0584 0.0568 0.0573 6.41%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.81 1.04 1.03 0.99 1.01 0.86 0.95 -
P/RPS 0.39 0.57 0.52 0.58 0.68 0.65 0.72 -33.57%
P/EPS 8.54 11.96 10.02 10.53 7.57 5.25 5.22 38.88%
EY 11.71 8.36 9.98 9.49 13.21 19.04 19.16 -28.00%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 0.93 0.92 0.96 0.84 0.92 -15.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 26/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.78 0.88 1.10 1.15 1.05 0.97 0.92 -
P/RPS 0.38 0.48 0.56 0.67 0.71 0.73 0.70 -33.47%
P/EPS 8.23 10.12 10.70 12.23 7.87 5.92 5.05 38.52%
EY 12.16 9.88 9.35 8.17 12.71 16.88 19.78 -27.72%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.99 1.06 1.00 0.95 0.89 -15.62%

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