[MAXLAND] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -18.78%
YoY- -56.28%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 309,161 435,046 502,258 451,084 475,332 659,521 441,001 -5.74%
PBT -1,412 3,673 2,220 8,308 13,818 24,493 20,797 -
Tax 2,693 -138 -273 -764 3,008 3,384 -1,702 -
NP 1,281 3,534 1,946 7,544 16,826 27,877 19,094 -36.22%
-
NP to SH 1,152 3,534 1,801 7,337 16,784 27,810 19,094 -37.34%
-
Tax Rate - 3.76% 12.30% 9.20% -21.77% -13.82% 8.18% -
Total Cost 307,880 431,512 500,312 443,540 458,505 631,644 421,906 -5.11%
-
Net Worth 279,860 282,515 251,905 244,118 222,710 210,296 175,847 8.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 2,813 -
Div Payout % - - - - - - 14.73% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 279,860 282,515 251,905 244,118 222,710 210,296 175,847 8.04%
NOSH 187,826 193,503 140,729 137,919 138,329 143,058 140,677 4.93%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.41% 0.81% 0.39% 1.67% 3.54% 4.23% 4.33% -
ROE 0.41% 1.25% 0.72% 3.01% 7.54% 13.22% 10.86% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 164.60 224.83 356.90 327.06 343.62 461.01 313.48 -10.17%
EPS 0.61 1.83 1.28 5.32 12.13 19.44 13.57 -40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.49 1.46 1.79 1.77 1.61 1.47 1.25 2.96%
Adjusted Per Share Value based on latest NOSH - 136,944
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.23 28.47 32.87 29.52 31.11 43.16 28.86 -5.74%
EPS 0.08 0.23 0.12 0.48 1.10 1.82 1.25 -36.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.1832 0.1849 0.1649 0.1598 0.1458 0.1376 0.1151 8.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.73 0.52 0.45 0.65 0.96 0.50 -
P/RPS 0.24 0.32 0.15 0.14 0.19 0.21 0.16 6.98%
P/EPS 65.22 39.96 40.63 8.46 5.36 4.94 3.68 61.39%
EY 1.53 2.50 2.46 11.82 18.67 20.25 27.15 -38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.27 0.50 0.29 0.25 0.40 0.65 0.40 -6.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 24/05/11 26/05/10 22/05/09 03/06/08 28/05/07 27/07/06 -
Price 0.37 0.60 0.44 0.58 0.76 0.82 0.52 -
P/RPS 0.22 0.27 0.12 0.18 0.22 0.18 0.17 4.38%
P/EPS 60.33 32.85 34.38 10.90 6.26 4.22 3.83 58.26%
EY 1.66 3.04 2.91 9.17 15.96 23.71 26.10 -36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.25 0.41 0.25 0.33 0.47 0.56 0.42 -8.27%

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