[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -2.45%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 400,686 435,046 430,078 399,380 446,083 502,258 441,614 -6.29%
PBT 3,888 3,673 2,428 2,752 3,203 2,220 2,034 54.20%
Tax 347 -138 -180 -288 -677 -273 -282 -
NP 4,235 3,534 2,248 2,464 2,526 1,946 1,752 80.40%
-
NP to SH 4,133 3,534 2,190 2,464 2,526 1,801 1,534 93.97%
-
Tax Rate -8.92% 3.76% 7.41% 10.47% 21.14% 12.30% 13.86% -
Total Cost 396,451 431,512 427,830 396,916 443,557 500,312 439,862 -6.71%
-
Net Worth 285,096 282,515 264,624 273,687 268,565 251,905 243,796 11.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 285,096 282,515 264,624 273,687 268,565 251,905 243,796 11.02%
NOSH 191,339 193,503 182,499 188,750 186,503 140,729 136,964 25.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.06% 0.81% 0.52% 0.62% 0.57% 0.39% 0.40% -
ROE 1.45% 1.25% 0.83% 0.90% 0.94% 0.72% 0.63% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 209.41 224.83 235.66 211.59 239.18 356.90 322.43 -25.06%
EPS 2.22 1.83 1.20 1.28 1.68 1.28 1.12 57.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.45 1.45 1.44 1.79 1.78 -11.20%
Adjusted Per Share Value based on latest NOSH - 188,750
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 24.99 27.13 26.82 24.90 27.82 31.32 27.54 -6.28%
EPS 0.26 0.22 0.14 0.15 0.16 0.11 0.10 89.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1762 0.165 0.1707 0.1675 0.1571 0.152 11.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.73 0.60 0.45 0.44 0.52 0.47 -
P/RPS 0.24 0.32 0.25 0.21 0.18 0.15 0.15 36.91%
P/EPS 23.15 39.96 50.00 34.47 32.49 40.63 41.96 -32.80%
EY 4.32 2.50 2.00 2.90 3.08 2.46 2.38 48.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 0.41 0.31 0.31 0.29 0.26 19.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 24/02/10 -
Price 0.38 0.60 0.53 0.47 0.45 0.44 0.50 -
P/RPS 0.18 0.27 0.22 0.22 0.19 0.12 0.16 8.19%
P/EPS 17.59 32.85 44.17 36.00 33.23 34.38 44.64 -46.34%
EY 5.68 3.04 2.26 2.78 3.01 2.91 2.24 86.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.41 0.37 0.32 0.31 0.25 0.28 -4.83%

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