[MAXLAND] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 44.05%
YoY- -60.22%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 393,720 438,360 451,942 455,128 523,735 482,452 455,243 -9.23%
PBT 3,959 3,066 2,921 2,869 2,117 2,185 4,315 -5.58%
Tax 13 -37 -68 -88 231 419 230 -85.29%
NP 3,972 3,029 2,853 2,781 2,348 2,604 4,545 -8.59%
-
NP to SH 3,974 2,760 2,590 2,420 1,680 2,334 4,085 -1.82%
-
Tax Rate -0.33% 1.21% 2.33% 3.07% -10.91% -19.18% -5.33% -
Total Cost 389,748 435,331 449,089 452,347 521,387 479,848 450,698 -9.24%
-
Net Worth 268,604 184,444 273,687 187,714 139,047 248,426 243,906 6.64%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 13 13 -
Div Payout % - - - - - 0.60% 0.34% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 268,604 184,444 273,687 187,714 139,047 248,426 243,906 6.64%
NOSH 183,975 184,444 188,750 187,714 139,047 139,565 139,375 20.35%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.01% 0.69% 0.63% 0.61% 0.45% 0.54% 1.00% -
ROE 1.48% 1.50% 0.95% 1.29% 1.21% 0.94% 1.67% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 214.01 237.67 239.44 242.46 376.66 345.68 326.63 -24.58%
EPS 2.16 1.50 1.37 1.29 1.21 1.67 2.93 -18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 1.46 1.00 1.45 1.00 1.00 1.78 1.75 -11.38%
Adjusted Per Share Value based on latest NOSH - 187,714
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.55 27.34 28.18 28.38 32.66 30.09 28.39 -9.24%
EPS 0.25 0.17 0.16 0.15 0.10 0.15 0.25 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.115 0.1707 0.1171 0.0867 0.1549 0.1521 6.64%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.73 0.60 0.45 0.44 0.52 0.47 0.54 -
P/RPS 0.34 0.25 0.19 0.18 0.14 0.14 0.17 58.80%
P/EPS 33.80 40.10 32.79 34.13 43.04 28.10 18.42 49.93%
EY 2.96 2.49 3.05 2.93 2.32 3.56 5.43 -33.29%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.50 0.60 0.31 0.44 0.52 0.26 0.31 37.57%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.60 0.53 0.47 0.45 0.44 0.50 0.52 -
P/RPS 0.28 0.22 0.20 0.19 0.12 0.14 0.16 45.26%
P/EPS 27.78 35.42 34.25 34.91 36.42 29.90 17.74 34.88%
EY 3.60 2.82 2.92 2.86 2.75 3.34 5.64 -25.88%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.41 0.53 0.32 0.45 0.44 0.28 0.30 23.17%

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