[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 9.2%
YoY- -43.5%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 156,272 175,129 156,068 168,326 146,524 125,733 112,364 24.52%
PBT 9,652 8,137 9,128 10,790 10,264 14,323 16,389 -29.67%
Tax -1,544 -74 -1,733 -2,050 -2,260 -2,979 -2,469 -26.80%
NP 8,108 8,063 7,394 8,740 8,004 11,344 13,920 -30.18%
-
NP to SH 8,108 8,063 7,394 8,740 8,004 11,344 13,920 -30.18%
-
Tax Rate 16.00% 0.91% 18.99% 19.00% 22.02% 20.80% 15.06% -
Total Cost 148,164 167,066 148,673 159,586 138,520 114,389 98,444 31.23%
-
Net Worth 97,943 96,086 93,567 94,371 91,960 89,249 86,716 8.43%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 1,700 - - - - - -
Div Payout % - 21.09% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,943 96,086 93,567 94,371 91,960 89,249 86,716 8.43%
NOSH 85,168 85,032 85,061 85,019 85,148 85,000 85,016 0.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.19% 4.60% 4.74% 5.19% 5.46% 9.02% 12.39% -
ROE 8.28% 8.39% 7.90% 9.26% 8.70% 12.71% 16.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 183.49 205.96 183.48 197.99 172.08 147.92 132.17 24.37%
EPS 9.52 9.49 8.69 10.28 9.40 13.35 16.37 -30.25%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.10 1.11 1.08 1.05 1.02 8.30%
Adjusted Per Share Value based on latest NOSH - 84,910
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.23 11.46 10.21 11.02 9.59 8.23 7.35 24.58%
EPS 0.53 0.53 0.48 0.57 0.52 0.74 0.91 -30.19%
DPS 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0629 0.0612 0.0618 0.0602 0.0584 0.0568 8.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 0.81 1.04 1.03 0.99 1.01 0.86 -
P/RPS 0.44 0.39 0.57 0.52 0.58 0.68 0.65 -22.85%
P/EPS 8.40 8.54 11.96 10.02 10.53 7.57 5.25 36.68%
EY 11.90 11.71 8.36 9.98 9.49 13.21 19.04 -26.83%
DY 0.00 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.95 0.93 0.92 0.96 0.84 -11.41%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/12/04 30/08/04 28/05/04 26/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.99 0.78 0.88 1.10 1.15 1.05 0.97 -
P/RPS 0.54 0.38 0.48 0.56 0.67 0.71 0.73 -18.16%
P/EPS 10.40 8.23 10.12 10.70 12.23 7.87 5.92 45.44%
EY 9.62 12.16 9.88 9.35 8.17 12.71 16.88 -31.19%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.80 0.99 1.06 1.00 0.95 -6.40%

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