[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -13.41%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 146,524 125,733 112,364 111,514 107,724 98,948 89,309 39.06%
PBT 10,264 14,323 16,389 17,068 19,864 22,724 19,326 -34.39%
Tax -2,260 -2,979 -2,469 -1,600 -2,000 -4,661 -4,290 -34.74%
NP 8,004 11,344 13,920 15,468 17,864 18,063 15,036 -34.29%
-
NP to SH 8,004 11,344 13,920 15,468 17,864 18,063 15,036 -34.29%
-
Tax Rate 22.02% 20.80% 15.06% 9.37% 10.07% 20.51% 22.20% -
Total Cost 138,520 114,389 98,444 96,046 89,860 80,885 74,273 51.45%
-
Net Worth 91,960 89,249 86,716 87,538 84,216 76,502 67,185 23.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - 3,400 - -
Div Payout % - - - - - 18.82% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,960 89,249 86,716 87,538 84,216 76,502 67,185 23.25%
NOSH 85,148 85,000 85,016 84,989 85,066 85,002 85,045 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.46% 9.02% 12.39% 13.87% 16.58% 18.26% 16.84% -
ROE 8.70% 12.71% 16.05% 17.67% 21.21% 23.61% 22.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 172.08 147.92 132.17 131.21 126.63 116.41 105.01 38.95%
EPS 9.40 13.35 16.37 18.20 21.00 21.25 17.68 -34.34%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.08 1.05 1.02 1.03 0.99 0.90 0.79 23.15%
Adjusted Per Share Value based on latest NOSH - 85,130
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.14 7.84 7.01 6.95 6.72 6.17 5.57 39.07%
EPS 0.50 0.71 0.87 0.96 1.11 1.13 0.94 -34.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.0573 0.0557 0.0541 0.0546 0.0525 0.0477 0.0419 23.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 1.01 0.86 0.95 0.94 1.02 1.31 -
P/RPS 0.58 0.68 0.65 0.72 0.74 0.88 1.25 -40.03%
P/EPS 10.53 7.57 5.25 5.22 4.48 4.80 7.41 26.37%
EY 9.49 13.21 19.04 19.16 22.34 20.83 13.50 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.92 0.96 0.84 0.92 0.95 1.13 1.66 -32.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 -
Price 1.15 1.05 0.97 0.92 0.98 1.04 1.16 -
P/RPS 0.67 0.71 0.73 0.70 0.77 0.89 1.10 -28.12%
P/EPS 12.23 7.87 5.92 5.05 4.67 4.89 6.56 51.42%
EY 8.17 12.71 16.88 19.78 21.43 20.43 15.24 -33.98%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.06 1.00 0.95 0.89 0.99 1.16 1.47 -19.57%

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