[MAXLAND] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 37.57%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 487,202 724,734 358,540 178,420 168,326 111,514 89,448 32.62%
PBT 5,840 32,904 19,454 13,534 10,790 17,068 19,396 -18.12%
Tax 6,352 -2,746 -1,192 -2,380 -2,050 -1,600 -4,450 -
NP 12,192 30,158 18,262 11,154 8,740 15,468 14,946 -3.33%
-
NP to SH 13,826 30,058 18,262 11,154 8,740 15,468 14,946 -1.28%
-
Tax Rate -108.77% 8.35% 6.13% 17.59% 19.00% 9.37% 22.94% -
Total Cost 475,010 694,576 340,278 167,266 159,586 96,046 74,502 36.15%
-
Net Worth 221,659 203,473 178,096 65,728 94,371 87,538 66,313 22.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 8,312 8,419 - - - - - -
Div Payout % 60.12% 28.01% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 221,659 203,473 178,096 65,728 94,371 87,538 66,313 22.26%
NOSH 138,537 140,326 141,346 99,589 85,019 84,989 85,017 8.47%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.50% 4.16% 5.09% 6.25% 5.19% 13.87% 16.71% -
ROE 6.24% 14.77% 10.25% 16.97% 9.26% 17.67% 22.54% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 351.68 516.46 253.66 179.16 197.99 131.21 105.21 22.26%
EPS 9.98 21.42 12.92 11.20 10.28 18.20 17.58 -9.00%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.45 1.26 0.66 1.11 1.03 0.78 12.71%
Adjusted Per Share Value based on latest NOSH - 114,147
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 30.38 45.19 22.36 11.13 10.50 6.95 5.58 32.61%
EPS 0.86 1.87 1.14 0.70 0.55 0.96 0.93 -1.29%
DPS 0.52 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.1269 0.1111 0.041 0.0588 0.0546 0.0414 22.23%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.83 0.74 0.45 1.11 1.03 0.95 0.00 -
P/RPS 0.24 0.14 0.18 0.62 0.52 0.72 0.00 -
P/EPS 8.32 3.45 3.48 9.91 10.02 5.22 0.00 -
EY 12.02 28.95 28.71 10.09 9.98 19.16 0.00 -
DY 7.23 8.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.36 1.68 0.93 0.92 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 01/03/07 28/02/06 28/02/05 26/02/04 28/02/03 27/03/02 -
Price 0.68 0.86 0.50 0.89 1.10 0.92 1.29 -
P/RPS 0.19 0.17 0.20 0.50 0.56 0.70 1.23 -26.73%
P/EPS 6.81 4.01 3.87 7.95 10.70 5.05 7.34 -1.24%
EY 14.68 24.91 25.84 12.58 9.35 19.78 13.63 1.24%
DY 8.82 6.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.40 1.35 0.99 0.89 1.65 -20.07%

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