[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -64.04%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 549,124 494,641 362,367 134,528 494,939 330,751 179,270 111.34%
PBT 18,729 18,370 16,452 8,287 23,437 15,598 9,727 54.95%
Tax 7,824 2,538 -1,373 -539 -2,021 -1,277 -596 -
NP 26,553 20,908 15,079 7,748 21,416 14,321 9,131 104.13%
-
NP to SH 26,302 20,858 15,029 7,718 21,460 14,321 9,131 102.84%
-
Tax Rate -41.77% -13.82% 8.35% 6.50% 8.62% 8.19% 6.13% -
Total Cost 522,571 473,733 347,288 126,780 473,523 316,430 170,139 111.73%
-
Net Worth 220,325 210,296 203,473 196,458 189,092 175,847 178,096 15.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,209 - 2,101 2,110 - -
Div Payout % - - 28.01% - 9.79% 14.73% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 220,325 210,296 203,473 196,458 189,092 175,847 178,096 15.28%
NOSH 143,068 143,058 140,326 140,327 140,068 140,677 141,346 0.81%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.84% 4.23% 4.16% 5.76% 4.33% 4.33% 5.09% -
ROE 11.94% 9.92% 7.39% 3.93% 11.35% 8.14% 5.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 383.82 345.76 258.23 95.87 353.35 235.11 126.83 109.64%
EPS 18.40 14.58 10.71 5.50 15.35 10.18 6.46 101.32%
DPS 0.00 0.00 3.00 0.00 1.50 1.50 0.00 -
NAPS 1.54 1.47 1.45 1.40 1.35 1.25 1.26 14.35%
Adjusted Per Share Value based on latest NOSH - 140,327
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.24 30.85 22.60 8.39 30.86 20.63 11.18 111.32%
EPS 1.64 1.30 0.94 0.48 1.34 0.89 0.57 102.68%
DPS 0.00 0.00 0.26 0.00 0.13 0.13 0.00 -
NAPS 0.1374 0.1311 0.1269 0.1225 0.1179 0.1097 0.1111 15.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.89 0.96 0.74 0.58 0.54 0.50 0.45 -
P/RPS 0.23 0.28 0.29 0.61 0.15 0.21 0.35 -24.47%
P/EPS 4.84 6.58 6.91 10.55 3.52 4.91 6.97 -21.63%
EY 20.66 15.19 14.47 9.48 28.37 20.36 14.36 27.52%
DY 0.00 0.00 4.05 0.00 2.78 3.00 0.00 -
P/NAPS 0.58 0.65 0.51 0.41 0.40 0.40 0.36 37.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 28/02/06 -
Price 1.03 0.82 0.86 0.77 0.58 0.52 0.50 -
P/RPS 0.27 0.24 0.33 0.80 0.16 0.22 0.39 -21.79%
P/EPS 5.60 5.62 8.03 14.00 3.79 5.11 7.74 -19.45%
EY 17.85 17.78 12.45 7.14 26.42 19.58 12.92 24.11%
DY 0.00 0.00 3.49 0.00 2.59 2.88 0.00 -
P/NAPS 0.67 0.56 0.59 0.55 0.43 0.42 0.40 41.17%

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