[MAXLAND] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -71.59%
YoY- -78.65%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 523,735 482,452 455,243 485,354 569,197 567,491 582,534 -6.85%
PBT 2,117 2,185 4,315 6,682 24,322 31,051 28,694 -82.43%
Tax 231 419 230 -136 -2,594 -3,637 -1,442 -
NP 2,348 2,604 4,545 6,546 21,728 27,414 27,252 -80.52%
-
NP to SH 1,680 2,334 4,085 6,084 21,414 26,104 26,826 -84.25%
-
Tax Rate -10.91% -19.18% -5.33% 2.04% 10.67% 11.71% 5.03% -
Total Cost 521,387 479,848 450,698 478,808 547,469 540,077 555,282 -4.11%
-
Net Worth 139,047 248,426 243,906 246,233 242,391 243,114 241,737 -30.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 13 13 - - - 4,149 -
Div Payout % - 0.60% 0.34% - - - 15.47% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 139,047 248,426 243,906 246,233 242,391 243,114 241,737 -30.85%
NOSH 139,047 139,565 139,375 138,333 136,944 138,133 138,135 0.44%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.45% 0.54% 1.00% 1.35% 3.82% 4.83% 4.68% -
ROE 1.21% 0.94% 1.67% 2.47% 8.83% 10.74% 11.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 376.66 345.68 326.63 350.86 415.64 410.83 421.71 -7.26%
EPS 1.21 1.67 2.93 4.40 15.64 18.90 19.42 -84.31%
DPS 0.00 0.01 0.01 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.78 1.75 1.78 1.77 1.76 1.75 -31.16%
Adjusted Per Share Value based on latest NOSH - 138,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.66 30.09 28.39 30.27 35.49 35.39 36.33 -6.85%
EPS 0.10 0.15 0.25 0.38 1.34 1.63 1.67 -84.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.0867 0.1549 0.1521 0.1535 0.1512 0.1516 0.1507 -30.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.52 0.47 0.54 0.66 0.45 0.48 0.54 -
P/RPS 0.14 0.14 0.17 0.19 0.11 0.12 0.13 5.06%
P/EPS 43.04 28.10 18.42 15.01 2.88 2.54 2.78 522.21%
EY 2.32 3.56 5.43 6.66 34.75 39.37 35.96 -83.94%
DY 0.00 0.02 0.02 0.00 0.00 0.00 5.56 -
P/NAPS 0.52 0.26 0.31 0.37 0.25 0.27 0.31 41.22%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 -
Price 0.44 0.50 0.52 0.60 0.58 0.44 0.49 -
P/RPS 0.12 0.14 0.16 0.17 0.14 0.11 0.12 0.00%
P/EPS 36.42 29.90 17.74 13.64 3.71 2.33 2.52 494.29%
EY 2.75 3.34 5.64 7.33 26.96 42.95 39.63 -83.14%
DY 0.00 0.02 0.02 0.00 0.00 0.00 6.12 -
P/NAPS 0.44 0.28 0.30 0.34 0.33 0.25 0.28 35.20%

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