[MAXLAND] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
05-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 22.56%
YoY- 9.07%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 33,090 151,882 33,020 25,477 25,570 173,833 147,952 -20.56%
PBT -21,477 30,838 -20,523 -58,406 -83,000 13,913 2,544 -
Tax 166 -597 -2 0 11,561 -181 -352 -
NP -21,310 30,241 -20,526 -58,406 -71,438 13,732 2,192 -
-
NP to SH -21,162 30,209 -20,524 -58,406 -71,438 13,732 2,192 -
-
Tax Rate - 1.94% - - - 1.30% 13.84% -
Total Cost 54,401 121,641 53,546 83,883 97,009 160,101 145,760 -14.06%
-
Net Worth 224,260 284,493 1,518,724 245,695 409,492 357,441 301,895 -4.46%
Dividend
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 224,260 284,493 1,518,724 245,695 409,492 357,441 301,895 -4.46%
NOSH 1,495,071 1,454,122 499,580 4,094,922 4,094,922 1,023,730 718,799 11.91%
Ratio Analysis
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -64.40% 19.91% -62.16% -229.25% -279.38% 7.90% 1.48% -
ROE -9.44% 10.62% -1.35% -23.77% -17.45% 3.84% 0.73% -
Per Share
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.21 10.68 0.87 0.62 0.62 17.02 20.58 -29.04%
EPS -1.41 2.69 -0.47 -1.43 -1.91 1.43 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.20 0.40 0.06 0.10 0.35 0.42 -14.64%
Adjusted Per Share Value based on latest NOSH - 499,580
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.06 9.47 2.06 1.59 1.59 10.84 9.23 -20.59%
EPS -1.32 1.88 -1.28 -3.64 -4.45 0.86 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1398 0.1774 0.9471 0.1532 0.2554 0.2229 0.1883 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.14 0.125 0.07 0.01 0.05 0.175 0.18 -
P/RPS 6.33 1.17 8.05 1.61 8.01 1.03 0.87 35.67%
P/EPS -9.89 5.89 -12.95 -0.70 -2.87 13.01 59.03 -
EY -10.11 16.99 -7.72 -142.63 -34.89 7.68 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.63 0.18 0.17 0.50 0.50 0.43 12.59%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/11/23 23/11/22 05/01/22 30/06/20 29/05/19 13/06/18 30/05/17 -
Price 0.14 0.115 0.065 0.015 0.065 0.235 0.26 -
P/RPS 6.33 1.08 7.47 2.41 10.41 1.38 1.26 28.16%
P/EPS -9.89 5.42 -12.02 -1.05 -3.73 17.48 85.26 -
EY -10.11 18.47 -8.32 -95.09 -26.84 5.72 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.58 0.16 0.25 0.65 0.67 0.62 6.43%

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