[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 4.56%
YoY- 37.4%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 724,734 538,112 494,939 441,001 358,540 340,768 304,327 78.04%
PBT 32,904 33,148 23,437 20,797 19,454 16,152 17,494 52.19%
Tax -2,746 -2,156 -2,021 -1,702 -1,192 -992 -1,432 54.16%
NP 30,158 30,992 21,416 19,094 18,262 15,160 16,062 52.02%
-
NP to SH 30,058 30,872 21,460 19,094 18,262 15,160 16,062 51.68%
-
Tax Rate 8.35% 6.50% 8.62% 8.18% 6.13% 6.14% 8.19% -
Total Cost 694,576 507,120 473,523 421,906 340,278 325,608 288,265 79.44%
-
Net Worth 203,473 196,458 189,092 175,847 178,096 81,532 140,296 28.04%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,419 - 2,101 2,813 - - - -
Div Payout % 28.01% - 9.79% 14.73% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 203,473 196,458 189,092 175,847 178,096 81,532 140,296 28.04%
NOSH 140,326 140,327 140,068 140,677 141,346 135,886 118,895 11.64%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.16% 5.76% 4.33% 4.33% 5.09% 4.45% 5.28% -
ROE 14.77% 15.71% 11.35% 10.86% 10.25% 18.59% 11.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 516.46 383.47 353.35 313.48 253.66 250.77 255.96 59.47%
EPS 21.42 22.00 15.35 13.57 12.92 10.60 12.40 43.82%
DPS 6.00 0.00 1.50 2.00 0.00 0.00 0.00 -
NAPS 1.45 1.40 1.35 1.25 1.26 0.60 1.18 14.68%
Adjusted Per Share Value based on latest NOSH - 139,142
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.19 33.56 30.86 27.50 22.36 21.25 18.98 78.02%
EPS 1.87 1.93 1.34 1.19 1.14 0.95 1.00 51.61%
DPS 0.53 0.00 0.13 0.18 0.00 0.00 0.00 -
NAPS 0.1269 0.1225 0.1179 0.1097 0.1111 0.0508 0.0875 28.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.74 0.58 0.54 0.50 0.45 0.47 0.49 -
P/RPS 0.14 0.15 0.15 0.16 0.18 0.19 0.19 -18.37%
P/EPS 3.45 2.64 3.52 3.68 3.48 4.21 3.63 -3.32%
EY 28.95 37.93 28.37 27.15 28.71 23.74 27.57 3.30%
DY 8.11 0.00 2.78 4.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.40 0.40 0.36 0.78 0.42 13.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 -
Price 0.86 0.77 0.58 0.52 0.50 0.43 0.49 -
P/RPS 0.17 0.20 0.16 0.17 0.20 0.17 0.19 -7.12%
P/EPS 4.01 3.50 3.79 3.83 3.87 3.85 3.63 6.84%
EY 24.91 28.57 26.42 26.10 25.84 25.94 27.57 -6.52%
DY 6.98 0.00 2.59 3.85 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.43 0.42 0.40 0.72 0.42 25.35%

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