[MAXLAND] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 7.02%
YoY- -36.6%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 417,919 393,720 438,360 451,942 455,128 523,735 482,452 -9.15%
PBT 4,708 3,959 3,066 2,921 2,869 2,117 2,185 67.05%
Tax -709 13 -37 -68 -88 231 419 -
NP 3,999 3,972 3,029 2,853 2,781 2,348 2,604 33.21%
-
NP to SH 3,995 3,974 2,760 2,590 2,420 1,680 2,334 43.23%
-
Tax Rate 15.06% -0.33% 1.21% 2.33% 3.07% -10.91% -19.18% -
Total Cost 413,920 389,748 435,331 449,089 452,347 521,387 479,848 -9.40%
-
Net Worth 278,961 268,604 184,444 273,687 187,714 139,047 248,426 8.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 13 -
Div Payout % - - - - - - 0.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 278,961 268,604 184,444 273,687 187,714 139,047 248,426 8.05%
NOSH 187,222 183,975 184,444 188,750 187,714 139,047 139,565 21.69%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.96% 1.01% 0.69% 0.63% 0.61% 0.45% 0.54% -
ROE 1.43% 1.48% 1.50% 0.95% 1.29% 1.21% 0.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 223.22 214.01 237.67 239.44 242.46 376.66 345.68 -25.35%
EPS 2.13 2.16 1.50 1.37 1.29 1.21 1.67 17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.49 1.46 1.00 1.45 1.00 1.00 1.78 -11.20%
Adjusted Per Share Value based on latest NOSH - 188,750
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.06 24.55 27.34 28.18 28.38 32.66 30.09 -9.16%
EPS 0.25 0.25 0.17 0.16 0.15 0.10 0.15 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.1675 0.115 0.1707 0.1171 0.0867 0.1549 8.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.73 0.60 0.45 0.44 0.52 0.47 -
P/RPS 0.22 0.34 0.25 0.19 0.18 0.14 0.14 35.27%
P/EPS 23.43 33.80 40.10 32.79 34.13 43.04 28.10 -11.44%
EY 4.27 2.96 2.49 3.05 2.93 2.32 3.56 12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.34 0.50 0.60 0.31 0.44 0.52 0.26 19.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 24/02/10 -
Price 0.38 0.60 0.53 0.47 0.45 0.44 0.50 -
P/RPS 0.17 0.28 0.22 0.20 0.19 0.12 0.14 13.85%
P/EPS 17.81 27.78 35.42 34.25 34.91 36.42 29.90 -29.27%
EY 5.62 3.60 2.82 2.92 2.86 2.75 3.34 41.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.26 0.41 0.53 0.32 0.45 0.44 0.28 -4.83%

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