[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -15.39%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 178,420 156,272 175,129 156,068 168,326 146,524 125,733 26.14%
PBT 13,534 9,652 8,137 9,128 10,790 10,264 14,323 -3.69%
Tax -2,380 -1,544 -74 -1,733 -2,050 -2,260 -2,979 -13.84%
NP 11,154 8,108 8,063 7,394 8,740 8,004 11,344 -1.11%
-
NP to SH 11,154 8,108 8,063 7,394 8,740 8,004 11,344 -1.11%
-
Tax Rate 17.59% 16.00% 0.91% 18.99% 19.00% 22.02% 20.80% -
Total Cost 167,266 148,164 167,066 148,673 159,586 138,520 114,389 28.68%
-
Net Worth 65,728 97,943 96,086 93,567 94,371 91,960 89,249 -18.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 1,700 - - - - -
Div Payout % - - 21.09% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 65,728 97,943 96,086 93,567 94,371 91,960 89,249 -18.37%
NOSH 99,589 85,168 85,032 85,061 85,019 85,148 85,000 11.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.25% 5.19% 4.60% 4.74% 5.19% 5.46% 9.02% -
ROE 16.97% 8.28% 8.39% 7.90% 9.26% 8.70% 12.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 179.16 183.49 205.96 183.48 197.99 172.08 147.92 13.55%
EPS 11.20 9.52 9.49 8.69 10.28 9.40 13.35 -11.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.15 1.13 1.10 1.11 1.08 1.05 -26.51%
Adjusted Per Share Value based on latest NOSH - 85,217
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.13 9.74 10.92 9.73 10.50 9.14 7.84 26.18%
EPS 0.70 0.51 0.50 0.46 0.55 0.50 0.71 -0.93%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0611 0.0599 0.0583 0.0588 0.0573 0.0557 -18.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 0.80 0.81 1.04 1.03 0.99 1.01 -
P/RPS 0.62 0.44 0.39 0.57 0.52 0.58 0.68 -5.94%
P/EPS 9.91 8.40 8.54 11.96 10.02 10.53 7.57 19.57%
EY 10.09 11.90 11.71 8.36 9.98 9.49 13.21 -16.37%
DY 0.00 0.00 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.70 0.72 0.95 0.93 0.92 0.96 44.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.89 0.99 0.78 0.88 1.10 1.15 1.05 -
P/RPS 0.50 0.54 0.38 0.48 0.56 0.67 0.71 -20.76%
P/EPS 7.95 10.40 8.23 10.12 10.70 12.23 7.87 0.67%
EY 12.58 9.62 12.16 9.88 9.35 8.17 12.71 -0.67%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.86 0.69 0.80 0.99 1.06 1.00 22.03%

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