[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 24.6%
YoY- 87.94%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 358,540 340,768 304,327 227,414 178,420 156,272 175,129 61.02%
PBT 19,454 16,152 17,494 16,845 13,534 9,652 8,137 78.51%
Tax -1,192 -992 -1,432 -2,948 -2,380 -1,544 -74 534.59%
NP 18,262 15,160 16,062 13,897 11,154 8,108 8,063 72.20%
-
NP to SH 18,262 15,160 16,062 13,897 11,154 8,108 8,063 72.20%
-
Tax Rate 6.13% 6.14% 8.19% 17.50% 17.59% 16.00% 0.91% -
Total Cost 340,278 325,608 288,265 213,517 167,266 148,164 167,066 60.47%
-
Net Worth 178,096 81,532 140,296 60,985 65,728 97,943 96,086 50.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 1,700 -
Div Payout % - - - - - - 21.09% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 178,096 81,532 140,296 60,985 65,728 97,943 96,086 50.72%
NOSH 141,346 135,886 118,895 110,882 99,589 85,168 85,032 40.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.09% 4.45% 5.28% 6.11% 6.25% 5.19% 4.60% -
ROE 10.25% 18.59% 11.45% 22.79% 16.97% 8.28% 8.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 253.66 250.77 255.96 205.09 179.16 183.49 205.96 14.85%
EPS 12.92 10.60 12.40 12.53 11.20 9.52 9.49 22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.26 0.60 1.18 0.55 0.66 1.15 1.13 7.50%
Adjusted Per Share Value based on latest NOSH - 142,979
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.46 22.30 19.92 14.88 11.68 10.23 11.46 61.01%
EPS 1.20 0.99 1.05 0.91 0.73 0.53 0.53 72.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.1166 0.0534 0.0918 0.0399 0.043 0.0641 0.0629 50.73%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.47 0.49 0.81 1.11 0.80 0.81 -
P/RPS 0.18 0.19 0.19 0.39 0.62 0.44 0.39 -40.19%
P/EPS 3.48 4.21 3.63 6.46 9.91 8.40 8.54 -44.94%
EY 28.71 23.74 27.57 15.47 10.09 11.90 11.71 81.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
P/NAPS 0.36 0.78 0.42 1.47 1.68 0.70 0.72 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 01/12/04 30/08/04 -
Price 0.50 0.43 0.49 0.67 0.89 0.99 0.78 -
P/RPS 0.20 0.17 0.19 0.33 0.50 0.54 0.38 -34.73%
P/EPS 3.87 3.85 3.63 5.35 7.95 10.40 8.23 -39.44%
EY 25.84 25.94 27.57 18.71 12.58 9.62 12.16 65.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.40 0.72 0.42 1.22 1.35 0.86 0.69 -30.40%

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