[MAXLAND] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -3.5%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 134,814 184,658 181,732 191,624 219,476 303,282 430,078 -17.56%
PBT 3,094 2,530 1,970 -24,952 -56,592 1,908 2,428 4.11%
Tax -342 -20 342 388 946 -278 -180 11.27%
NP 2,752 2,510 2,312 -24,564 -55,646 1,630 2,248 3.42%
-
NP to SH 2,638 2,686 2,398 -24,290 -55,246 1,474 2,190 3.14%
-
Tax Rate 11.05% 0.79% -17.36% - - 14.57% 7.41% -
Total Cost 132,062 182,148 179,420 216,188 275,122 301,652 427,830 -17.77%
-
Net Worth 276,989 233,781 232,064 210,235 251,907 274,532 264,624 0.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 276,989 233,781 232,064 210,235 251,907 274,532 264,624 0.76%
NOSH 659,499 497,407 386,774 173,748 173,729 184,249 182,499 23.85%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.04% 1.36% 1.27% -12.82% -25.35% 0.54% 0.52% -
ROE 0.95% 1.15% 1.03% -11.55% -21.93% 0.54% 0.83% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.44 37.12 46.99 110.29 126.33 164.60 235.66 -33.44%
EPS 0.40 0.54 0.62 -13.98 -31.80 0.80 1.20 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.47 0.60 1.21 1.45 1.49 1.45 -18.64%
Adjusted Per Share Value based on latest NOSH - 173,905
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.41 11.52 11.33 11.95 13.69 18.91 26.82 -17.56%
EPS 0.16 0.17 0.15 -1.51 -3.45 0.09 0.14 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.1458 0.1447 0.1311 0.1571 0.1712 0.165 0.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.11 0.16 0.17 0.23 0.29 0.40 0.60 -
P/RPS 0.54 0.43 0.36 0.21 0.23 0.24 0.25 13.68%
P/EPS 27.50 29.63 27.42 -1.65 -0.91 50.00 50.00 -9.47%
EY 3.64 3.38 3.65 -60.78 -109.66 2.00 2.00 10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.28 0.19 0.20 0.27 0.41 -7.30%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 13/02/15 27/02/14 28/02/13 23/02/12 28/02/11 -
Price 0.105 0.115 0.185 0.20 0.29 0.43 0.53 -
P/RPS 0.51 0.31 0.39 0.18 0.23 0.26 0.22 15.02%
P/EPS 26.25 21.30 29.84 -1.43 -0.91 53.75 44.17 -8.30%
EY 3.81 4.70 3.35 -69.90 -109.66 1.86 2.26 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.31 0.17 0.20 0.29 0.37 -6.31%

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