[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 49.85%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 494,641 362,367 134,528 494,939 330,751 179,270 85,192 223.38%
PBT 18,370 16,452 8,287 23,437 15,598 9,727 4,038 174.80%
Tax 2,538 -1,373 -539 -2,021 -1,277 -596 -248 -
NP 20,908 15,079 7,748 21,416 14,321 9,131 3,790 212.53%
-
NP to SH 20,858 15,029 7,718 21,460 14,321 9,131 3,790 212.03%
-
Tax Rate -13.82% 8.35% 6.50% 8.62% 8.19% 6.13% 6.14% -
Total Cost 473,733 347,288 126,780 473,523 316,430 170,139 81,402 223.89%
-
Net Worth 210,296 203,473 196,458 189,092 175,847 178,096 81,532 88.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,209 - 2,101 2,110 - - -
Div Payout % - 28.01% - 9.79% 14.73% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 210,296 203,473 196,458 189,092 175,847 178,096 81,532 88.18%
NOSH 143,058 140,326 140,327 140,068 140,677 141,346 135,886 3.49%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.23% 4.16% 5.76% 4.33% 4.33% 5.09% 4.45% -
ROE 9.92% 7.39% 3.93% 11.35% 8.14% 5.13% 4.65% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 345.76 258.23 95.87 353.35 235.11 126.83 62.69 212.49%
EPS 14.58 10.71 5.50 15.35 10.18 6.46 2.65 211.97%
DPS 0.00 3.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.47 1.45 1.40 1.35 1.25 1.26 0.60 81.83%
Adjusted Per Share Value based on latest NOSH - 138,013
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 30.85 22.60 8.39 30.86 20.63 11.18 5.31 223.52%
EPS 1.30 0.94 0.48 1.34 0.89 0.57 0.24 208.74%
DPS 0.00 0.26 0.00 0.13 0.13 0.00 0.00 -
NAPS 0.1311 0.1269 0.1225 0.1179 0.1097 0.1111 0.0508 88.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.74 0.58 0.54 0.50 0.45 0.47 -
P/RPS 0.28 0.29 0.61 0.15 0.21 0.35 0.75 -48.18%
P/EPS 6.58 6.91 10.55 3.52 4.91 6.97 16.85 -46.60%
EY 15.19 14.47 9.48 28.37 20.36 14.36 5.93 87.32%
DY 0.00 4.05 0.00 2.78 3.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.41 0.40 0.40 0.36 0.78 -11.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 -
Price 0.82 0.86 0.77 0.58 0.52 0.50 0.43 -
P/RPS 0.24 0.33 0.80 0.16 0.22 0.39 0.69 -50.57%
P/EPS 5.62 8.03 14.00 3.79 5.11 7.74 15.42 -49.00%
EY 17.78 12.45 7.14 26.42 19.58 12.92 6.49 95.91%
DY 0.00 3.49 0.00 2.59 2.88 0.00 0.00 -
P/NAPS 0.56 0.59 0.55 0.43 0.42 0.40 0.72 -15.43%

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