[MAXLAND] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 14.79%
YoY- 15.18%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 327,515 281,391 228,638 180,176 177,566 175,129 157,184 63.06%
PBT 19,420 17,795 13,652 9,234 7,709 7,862 8,941 67.63%
Tax -2,913 -3,051 -815 -68 276 97 -2,513 10.33%
NP 16,507 14,744 12,837 9,166 7,985 7,959 6,428 87.41%
-
NP to SH 16,507 14,744 12,837 9,166 7,985 7,959 6,428 87.41%
-
Tax Rate 15.00% 17.15% 5.97% 0.74% -3.58% -1.23% 28.11% -
Total Cost 311,008 266,647 215,801 171,010 169,581 167,170 150,756 61.98%
-
Net Worth 85,811 65,801 78,638 75,337 97,943 96,010 93,739 -5.71%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 85,811 65,801 78,638 75,337 97,943 96,010 93,739 -5.71%
NOSH 143,018 143,046 142,979 114,147 85,168 84,964 85,217 41.17%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.04% 5.24% 5.61% 5.09% 4.50% 4.54% 4.09% -
ROE 19.24% 22.41% 16.32% 12.17% 8.15% 8.29% 6.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 229.00 196.71 159.91 157.84 208.49 206.12 184.45 15.49%
EPS 11.54 10.31 8.98 8.03 9.38 9.37 7.54 32.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.46 0.55 0.66 1.15 1.13 1.10 -33.21%
Adjusted Per Share Value based on latest NOSH - 114,147
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.43 18.42 14.96 11.79 11.62 11.46 10.29 63.00%
EPS 1.08 0.96 0.84 0.60 0.52 0.52 0.42 87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0431 0.0515 0.0493 0.0641 0.0628 0.0613 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.49 0.81 1.11 0.80 0.81 1.04 -
P/RPS 0.21 0.25 0.51 0.70 0.38 0.39 0.56 -47.96%
P/EPS 4.07 4.75 9.02 13.82 8.53 8.65 13.79 -55.63%
EY 24.56 21.03 11.08 7.23 11.72 11.56 7.25 125.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.07 1.47 1.68 0.70 0.72 0.95 -12.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 01/12/04 30/08/04 28/05/04 -
Price 0.43 0.49 0.67 0.89 0.99 0.78 0.88 -
P/RPS 0.19 0.25 0.42 0.56 0.47 0.38 0.48 -46.05%
P/EPS 3.73 4.75 7.46 11.08 10.56 8.33 11.67 -53.22%
EY 26.84 21.03 13.40 9.02 9.47 12.01 8.57 113.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.07 1.22 1.35 0.86 0.69 0.80 -6.77%

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