[MAXLAND] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 13.96%
YoY- 61.54%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 141,000 15,370 51,432 46,760 164,580 117,544 184,856 -4.07%
PBT 44,632 -22,461 -24,940 -77,112 4,296 1,716 3,548 47.59%
Tax -1,160 -1 0 5,372 -2,444 -4,136 -4 139.10%
NP 43,472 -22,462 -24,940 -71,740 1,852 -2,420 3,544 47.02%
-
NP to SH 43,472 -22,462 -24,940 -71,740 4,512 1,308 3,908 44.83%
-
Tax Rate 2.60% - - - 56.89% 241.03% 0.11% -
Total Cost 97,528 37,833 76,372 118,500 162,728 119,964 181,312 -9.09%
-
Net Worth 164,712 217,570 286,644 429,966 308,364 274,679 254,019 -6.44%
Dividend
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 164,712 217,570 286,644 429,966 308,364 274,679 254,019 -6.44%
NOSH 895,492 4,504,414 4,094,922 4,094,922 934,439 653,999 488,499 9.76%
Ratio Analysis
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 30.83% -146.14% -48.49% -153.42% 1.13% -2.06% 1.92% -
ROE 26.39% -10.32% -8.70% -16.69% 1.46% 0.48% 1.54% -
Per Share
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 21.40 0.35 1.26 1.52 17.61 17.97 37.84 -8.39%
EPS 6.60 -0.52 -0.60 -2.32 0.48 0.20 0.80 38.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.05 0.07 0.14 0.33 0.42 0.52 -10.64%
Adjusted Per Share Value based on latest NOSH - 4,504,414
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.79 0.96 3.21 2.92 10.26 7.33 11.53 -4.08%
EPS 2.71 -1.40 -1.56 -4.47 0.28 0.08 0.24 45.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.1357 0.1787 0.2681 0.1923 0.1713 0.1584 -6.44%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.105 0.025 0.05 0.045 0.255 0.09 0.125 -
P/RPS 0.49 7.08 3.98 2.96 1.45 0.50 0.33 6.26%
P/EPS 1.59 -4.84 -8.21 -1.93 52.81 45.00 15.63 -29.62%
EY 62.84 -20.65 -12.18 -51.91 1.89 2.22 6.40 42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.71 0.32 0.77 0.21 0.24 8.98%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/05/22 27/05/21 29/11/19 30/11/18 30/11/17 30/11/16 25/11/15 -
Price 0.11 0.015 0.04 0.04 0.235 0.11 0.16 -
P/RPS 0.51 4.25 3.18 2.63 1.33 0.61 0.42 3.03%
P/EPS 1.67 -2.91 -6.57 -1.71 48.67 55.00 20.00 -31.73%
EY 59.98 -34.41 -15.23 -58.40 2.05 1.82 5.00 46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.30 0.57 0.29 0.71 0.26 0.31 5.53%

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