[MAXLAND] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -19.87%
YoY- -30.17%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 582,534 587,383 410,982 430,358 552,586 549,123 666,137 -8.53%
PBT 28,694 28,457 10,724 8,146 16,186 21,707 27,477 2.92%
Tax -1,442 235 7,543 9,374 6,583 4,825 -624 74.52%
NP 27,252 28,692 18,267 17,520 22,769 26,532 26,853 0.98%
-
NP to SH 26,826 28,500 18,234 18,337 22,883 26,482 26,847 -0.05%
-
Tax Rate 5.03% -0.83% -70.34% -115.07% -40.67% -22.23% 2.27% -
Total Cost 555,282 558,691 392,715 412,838 529,817 522,591 639,284 -8.94%
-
Net Worth 241,737 238,527 221,804 221,306 219,865 142,880 212,378 8.98%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,149 4,149 - - 4,210 4,210 4,210 -0.96%
Div Payout % 15.47% 14.56% - - 18.40% 15.90% 15.68% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 241,737 238,527 221,804 221,306 219,865 142,880 212,378 8.98%
NOSH 138,135 137,876 137,766 138,316 139,155 142,880 144,475 -2.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.68% 4.88% 4.44% 4.07% 4.12% 4.83% 4.03% -
ROE 11.10% 11.95% 8.22% 8.29% 10.41% 18.53% 12.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 421.71 426.02 298.32 311.14 397.10 384.32 461.07 -5.75%
EPS 19.42 20.67 13.24 13.26 16.44 18.53 18.58 2.98%
DPS 3.00 3.00 0.00 0.00 3.03 3.00 2.91 2.04%
NAPS 1.75 1.73 1.61 1.60 1.58 1.00 1.47 12.29%
Adjusted Per Share Value based on latest NOSH - 138,316
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 36.33 36.63 25.63 26.84 34.46 34.24 41.54 -8.52%
EPS 1.67 1.78 1.14 1.14 1.43 1.65 1.67 0.00%
DPS 0.26 0.26 0.00 0.00 0.26 0.26 0.26 0.00%
NAPS 0.1507 0.1487 0.1383 0.138 0.1371 0.0891 0.1324 8.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.54 0.65 0.65 0.83 1.00 0.89 0.96 -
P/RPS 0.13 0.15 0.22 0.27 0.25 0.23 0.21 -27.30%
P/EPS 2.78 3.14 4.91 6.26 6.08 4.80 5.17 -33.79%
EY 35.96 31.80 20.36 15.97 16.44 20.83 19.36 50.93%
DY 5.56 4.62 0.00 0.00 3.03 3.37 3.04 49.39%
P/NAPS 0.31 0.38 0.40 0.52 0.63 0.89 0.65 -38.87%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 03/06/08 29/02/08 30/11/07 30/08/07 28/05/07 -
Price 0.49 0.57 0.76 0.68 0.83 1.03 0.82 -
P/RPS 0.12 0.13 0.25 0.22 0.21 0.27 0.18 -23.62%
P/EPS 2.52 2.76 5.74 5.13 5.05 5.56 4.41 -31.06%
EY 39.63 36.26 17.41 19.50 19.81 17.99 22.66 45.01%
DY 6.12 5.26 0.00 0.00 3.65 2.91 3.55 43.63%
P/NAPS 0.28 0.33 0.47 0.43 0.53 1.03 0.56 -36.92%

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