[MAXLAND] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 11.96%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 502,248 441,582 371,451 327,515 281,391 228,638 180,176 98.44%
PBT 21,701 20,731 20,729 19,420 17,795 13,652 9,234 77.04%
Tax -1,440 -2,116 -2,457 -2,913 -3,051 -815 -68 669.71%
NP 20,261 18,615 18,272 16,507 14,744 12,837 9,166 69.93%
-
NP to SH 20,305 18,615 18,272 16,507 14,744 12,837 9,166 70.18%
-
Tax Rate 6.64% 10.21% 11.85% 15.00% 17.15% 5.97% 0.74% -
Total Cost 481,987 422,967 353,179 311,008 266,647 215,801 171,010 99.90%
-
Net Worth 184,938 173,927 176,234 85,811 65,801 78,638 75,337 82.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,098 2,087 - - - - - -
Div Payout % 10.33% 11.21% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 184,938 173,927 176,234 85,811 65,801 78,638 75,337 82.27%
NOSH 138,013 139,142 139,868 143,018 143,046 142,979 114,147 13.53%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.03% 4.22% 4.92% 5.04% 5.24% 5.61% 5.09% -
ROE 10.98% 10.70% 10.37% 19.24% 22.41% 16.32% 12.17% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 363.91 317.36 265.57 229.00 196.71 159.91 157.84 74.78%
EPS 14.71 13.38 13.06 11.54 10.31 8.98 8.03 49.88%
DPS 1.52 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.25 1.26 0.60 0.46 0.55 0.66 60.54%
Adjusted Per Share Value based on latest NOSH - 143,018
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.32 27.54 23.16 20.42 17.55 14.26 11.24 98.38%
EPS 1.27 1.16 1.14 1.03 0.92 0.80 0.57 70.84%
DPS 0.13 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1085 0.1099 0.0535 0.041 0.049 0.047 82.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.54 0.50 0.45 0.47 0.49 0.81 1.11 -
P/RPS 0.15 0.16 0.17 0.21 0.25 0.51 0.70 -64.29%
P/EPS 3.67 3.74 3.44 4.07 4.75 9.02 13.82 -58.78%
EY 27.25 26.76 29.03 24.56 21.03 11.08 7.23 142.77%
DY 2.82 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.36 0.78 1.07 1.47 1.68 -61.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.58 0.52 0.50 0.43 0.49 0.67 0.89 -
P/RPS 0.16 0.16 0.19 0.19 0.25 0.42 0.56 -56.71%
P/EPS 3.94 3.89 3.83 3.73 4.75 7.46 11.08 -49.90%
EY 25.37 25.73 26.13 26.84 21.03 13.40 9.02 99.63%
DY 2.62 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.40 0.72 1.07 1.22 1.35 -53.45%

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