[MAXLAND] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 15.58%
YoY- 99.21%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 564,882 549,124 494,939 304,327 175,129 125,733 98,948 33.65%
PBT 27,960 18,729 23,437 17,494 8,137 14,323 22,724 3.51%
Tax 1,423 7,824 -2,021 -1,432 -74 -2,979 -4,661 -
NP 29,383 26,553 21,416 16,062 8,063 11,344 18,063 8.43%
-
NP to SH 29,080 26,302 21,460 16,062 8,063 11,344 18,063 8.25%
-
Tax Rate -5.09% -41.77% 8.62% 8.19% 0.91% 20.80% 20.51% -
Total Cost 535,499 522,571 473,523 288,265 167,066 114,389 80,885 36.99%
-
Net Worth 238,988 220,325 189,092 140,296 96,086 89,249 76,502 20.88%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 2,101 - 1,700 - 3,400 -
Div Payout % - - 9.79% - 21.09% - 18.82% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 238,988 220,325 189,092 140,296 96,086 89,249 76,502 20.88%
NOSH 138,143 143,068 140,068 118,895 85,032 85,000 85,002 8.42%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.20% 4.84% 4.33% 5.28% 4.60% 9.02% 18.26% -
ROE 12.17% 11.94% 11.35% 11.45% 8.39% 12.71% 23.61% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 408.91 383.82 353.35 255.96 205.96 147.92 116.41 23.26%
EPS 21.09 18.40 15.35 12.40 9.49 13.35 21.25 -0.12%
DPS 0.00 0.00 1.50 0.00 2.00 0.00 4.00 -
NAPS 1.73 1.54 1.35 1.18 1.13 1.05 0.90 11.49%
Adjusted Per Share Value based on latest NOSH - 143,046
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.97 35.94 32.39 19.92 11.46 8.23 6.48 33.63%
EPS 1.90 1.72 1.40 1.05 0.53 0.74 1.18 8.25%
DPS 0.00 0.00 0.14 0.00 0.11 0.00 0.22 -
NAPS 0.1564 0.1442 0.1238 0.0918 0.0629 0.0584 0.0501 20.87%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.65 0.89 0.54 0.49 0.81 1.01 1.02 -
P/RPS 0.16 0.23 0.15 0.19 0.39 0.68 0.88 -24.71%
P/EPS 3.09 4.84 3.52 3.63 8.54 7.57 4.80 -7.07%
EY 32.39 20.66 28.37 27.57 11.71 13.21 20.83 7.62%
DY 0.00 0.00 2.78 0.00 2.47 0.00 3.92 -
P/NAPS 0.38 0.58 0.40 0.42 0.72 0.96 1.13 -16.59%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.57 1.03 0.58 0.49 0.78 1.05 1.04 -
P/RPS 0.14 0.27 0.16 0.19 0.38 0.71 0.89 -26.50%
P/EPS 2.71 5.60 3.79 3.63 8.23 7.87 4.89 -9.36%
EY 36.93 17.85 26.42 27.57 12.16 12.71 20.43 10.36%
DY 0.00 0.00 2.59 0.00 2.56 0.00 3.85 -
P/NAPS 0.33 0.67 0.43 0.42 0.69 1.00 1.16 -18.88%

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