[MAXTRAL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.23%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 197,389 169,530 139,305 124,536 127,405 112,919 112,667 45.27%
PBT 12,296 10,336 7,784 8,327 7,474 8,645 12,729 -2.27%
Tax -3,216 -3,315 1,799 1,283 2,376 2,222 -3,049 3.61%
NP 9,080 7,021 9,583 9,610 9,850 10,867 9,680 -4.17%
-
NP to SH 9,080 7,021 9,583 9,610 9,829 10,738 9,448 -2.61%
-
Tax Rate 26.15% 32.07% -23.11% -15.41% -31.79% -25.70% 23.95% -
Total Cost 188,309 162,509 129,722 114,926 117,555 102,052 102,987 49.47%
-
Net Worth 199,650 194,796 209,577 192,693 190,597 187,844 175,967 8.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 199,650 194,796 209,577 192,693 190,597 187,844 175,967 8.77%
NOSH 210,136 209,887 227,999 209,745 210,163 209,952 201,428 2.85%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.60% 4.14% 6.88% 7.72% 7.73% 9.62% 8.59% -
ROE 4.55% 3.60% 4.57% 4.99% 5.16% 5.72% 5.37% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 93.93 80.77 61.10 59.37 60.62 53.78 55.93 41.24%
EPS 4.32 3.35 4.20 4.58 4.68 5.11 4.69 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9281 0.9192 0.9187 0.9069 0.8947 0.8736 5.75%
Adjusted Per Share Value based on latest NOSH - 209,745
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.10 57.63 47.36 42.34 43.31 38.39 38.30 45.27%
EPS 3.09 2.39 3.26 3.27 3.34 3.65 3.21 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.6622 0.7124 0.655 0.6479 0.6386 0.5982 8.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.28 0.23 0.23 0.29 0.26 0.30 -
P/RPS 0.27 0.35 0.38 0.39 0.48 0.48 0.54 -36.97%
P/EPS 5.79 8.37 5.47 5.02 6.20 5.08 6.40 -6.45%
EY 17.28 11.95 18.27 19.92 16.13 19.67 15.63 6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.25 0.32 0.29 0.34 -16.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 21/05/08 -
Price 0.23 0.25 0.20 0.23 0.24 0.28 0.30 -
P/RPS 0.24 0.31 0.33 0.39 0.40 0.52 0.54 -41.73%
P/EPS 5.32 7.47 4.76 5.02 5.13 5.47 6.40 -11.58%
EY 18.79 13.38 21.02 19.92 19.49 18.27 15.63 13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.25 0.26 0.31 0.34 -20.70%

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