[MAXLAND] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 6.56%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 417,366 417,919 393,720 438,360 451,942 455,128 523,735 -14.03%
PBT 4,292 4,708 3,959 3,066 2,921 2,869 2,117 60.11%
Tax -400 -709 13 -37 -68 -88 231 -
NP 3,892 3,999 3,972 3,029 2,853 2,781 2,348 40.01%
-
NP to SH 3,827 3,995 3,974 2,760 2,590 2,420 1,680 73.04%
-
Tax Rate 9.32% 15.06% -0.33% 1.21% 2.33% 3.07% -10.91% -
Total Cost 413,474 413,920 389,748 435,331 449,089 452,347 521,387 -14.31%
-
Net Worth 212,083 278,961 268,604 184,444 273,687 187,714 139,047 32.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 212,083 278,961 268,604 184,444 273,687 187,714 139,047 32.47%
NOSH 212,083 187,222 183,975 184,444 188,750 187,714 139,047 32.47%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.93% 0.96% 1.01% 0.69% 0.63% 0.61% 0.45% -
ROE 1.80% 1.43% 1.48% 1.50% 0.95% 1.29% 1.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 196.79 223.22 214.01 237.67 239.44 242.46 376.66 -35.10%
EPS 1.80 2.13 2.16 1.50 1.37 1.29 1.21 30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.49 1.46 1.00 1.45 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 184,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.31 27.35 25.77 28.69 29.58 29.79 34.28 -14.04%
EPS 0.25 0.26 0.26 0.18 0.17 0.16 0.11 72.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1826 0.1758 0.1207 0.1791 0.1228 0.091 32.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.50 0.73 0.60 0.45 0.44 0.52 -
P/RPS 0.17 0.22 0.34 0.25 0.19 0.18 0.14 13.80%
P/EPS 18.84 23.43 33.80 40.10 32.79 34.13 43.04 -42.32%
EY 5.31 4.27 2.96 2.49 3.05 2.93 2.32 73.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.50 0.60 0.31 0.44 0.52 -24.64%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.43 0.38 0.60 0.53 0.47 0.45 0.44 -
P/RPS 0.22 0.17 0.28 0.22 0.20 0.19 0.12 49.73%
P/EPS 23.83 17.81 27.78 35.42 34.25 34.91 36.42 -24.61%
EY 4.20 5.62 3.60 2.82 2.92 2.86 2.75 32.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.41 0.53 0.32 0.45 0.44 -1.51%

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