[MAXLAND] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -14.01%
YoY- -83.02%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 219,476 303,282 430,078 441,614 447,418 487,202 724,734 -18.03%
PBT -56,592 1,908 2,428 2,034 11,030 5,840 32,904 -
Tax 946 -278 -180 -282 -1,394 6,352 -2,746 -
NP -55,646 1,630 2,248 1,752 9,636 12,192 30,158 -
-
NP to SH -55,246 1,474 2,190 1,534 9,034 13,826 30,058 -
-
Tax Rate - 14.57% 7.41% 13.86% 12.64% -108.77% 8.35% -
Total Cost 275,122 301,652 427,830 439,862 437,782 475,010 694,576 -14.29%
-
Net Worth 251,907 274,532 264,624 243,796 242,375 221,659 203,473 3.61%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 8,312 8,419 -
Div Payout % - - - - - 60.12% 28.01% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 251,907 274,532 264,624 243,796 242,375 221,659 203,473 3.61%
NOSH 173,729 184,249 182,499 136,964 137,713 138,537 140,326 3.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -25.35% 0.54% 0.52% 0.40% 2.15% 2.50% 4.16% -
ROE -21.93% 0.54% 0.83% 0.63% 3.73% 6.24% 14.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 126.33 164.60 235.66 322.43 324.89 351.68 516.46 -20.90%
EPS -31.80 0.80 1.20 1.12 6.56 9.98 21.42 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 1.45 1.49 1.45 1.78 1.76 1.60 1.45 0.00%
Adjusted Per Share Value based on latest NOSH - 139,565
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.36 19.85 28.15 28.90 29.28 31.88 47.43 -18.04%
EPS -3.62 0.10 0.14 0.10 0.59 0.90 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.55 -
NAPS 0.1649 0.1797 0.1732 0.1596 0.1586 0.1451 0.1332 3.61%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.29 0.40 0.60 0.47 0.48 0.83 0.74 -
P/RPS 0.23 0.24 0.25 0.15 0.15 0.24 0.14 8.61%
P/EPS -0.91 50.00 50.00 41.96 7.32 8.32 3.45 -
EY -109.66 2.00 2.00 2.38 13.67 12.02 28.95 -
DY 0.00 0.00 0.00 0.00 0.00 7.23 8.11 -
P/NAPS 0.20 0.27 0.41 0.26 0.27 0.52 0.51 -14.43%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 28/02/11 24/02/10 27/02/09 29/02/08 01/03/07 -
Price 0.29 0.43 0.53 0.50 0.44 0.68 0.86 -
P/RPS 0.23 0.26 0.22 0.16 0.14 0.19 0.17 5.16%
P/EPS -0.91 53.75 44.17 44.64 6.71 6.81 4.01 -
EY -109.66 1.86 2.26 2.24 14.91 14.68 24.91 -
DY 0.00 0.00 0.00 0.00 0.00 8.82 6.98 -
P/NAPS 0.20 0.29 0.37 0.28 0.25 0.43 0.59 -16.48%

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