[MAXTRAL] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.65%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 139,305 124,536 127,405 112,919 112,667 112,115 115,016 13.61%
PBT 7,784 8,327 7,474 8,645 12,729 14,310 14,022 -32.43%
Tax 1,799 1,283 2,376 2,222 -3,049 -3,576 -3,373 -
NP 9,583 9,610 9,850 10,867 9,680 10,734 10,649 -6.78%
-
NP to SH 9,583 9,610 9,829 10,738 9,448 10,440 10,295 -4.66%
-
Tax Rate -23.11% -15.41% -31.79% -25.70% 23.95% 24.99% 24.06% -
Total Cost 129,722 114,926 117,555 102,052 102,987 101,381 104,367 15.58%
-
Net Worth 209,577 192,693 190,597 187,844 175,967 183,718 181,038 10.24%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 209,577 192,693 190,597 187,844 175,967 183,718 181,038 10.24%
NOSH 227,999 209,745 210,163 209,952 201,428 210,468 210,484 5.46%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.88% 7.72% 7.73% 9.62% 8.59% 9.57% 9.26% -
ROE 4.57% 4.99% 5.16% 5.72% 5.37% 5.68% 5.69% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 61.10 59.37 60.62 53.78 55.93 53.27 54.64 7.72%
EPS 4.20 4.58 4.68 5.11 4.69 4.96 4.89 -9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9192 0.9187 0.9069 0.8947 0.8736 0.8729 0.8601 4.52%
Adjusted Per Share Value based on latest NOSH - 209,952
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 47.36 42.34 43.31 38.39 38.30 38.11 39.10 13.61%
EPS 3.26 3.27 3.34 3.65 3.21 3.55 3.50 -4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7124 0.655 0.6479 0.6386 0.5982 0.6245 0.6154 10.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.23 0.23 0.29 0.26 0.30 0.43 0.49 -
P/RPS 0.38 0.39 0.48 0.48 0.54 0.81 0.90 -43.68%
P/EPS 5.47 5.02 6.20 5.08 6.40 8.67 10.02 -33.18%
EY 18.27 19.92 16.13 19.67 15.63 11.54 9.98 49.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.32 0.29 0.34 0.49 0.57 -42.24%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 23/02/09 24/11/08 26/08/08 21/05/08 26/02/08 21/11/07 -
Price 0.20 0.23 0.24 0.28 0.30 0.34 0.48 -
P/RPS 0.33 0.39 0.40 0.52 0.54 0.64 0.88 -47.96%
P/EPS 4.76 5.02 5.13 5.47 6.40 6.85 9.81 -38.22%
EY 21.02 19.92 19.49 18.27 15.63 14.59 10.19 61.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.26 0.31 0.34 0.39 0.56 -46.32%

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