[MAXLAND] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 8.66%
YoY- -37.2%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 494,939 304,327 175,129 125,733 98,948 0 -
PBT 23,437 17,494 8,137 14,323 22,724 0 -
Tax -2,021 -1,432 -74 -2,979 -4,661 0 -
NP 21,416 16,062 8,063 11,344 18,063 0 -
-
NP to SH 21,460 16,062 8,063 11,344 18,063 0 -
-
Tax Rate 8.62% 8.19% 0.91% 20.80% 20.51% - -
Total Cost 473,523 288,265 167,066 114,389 80,885 0 -
-
Net Worth 189,092 140,296 96,086 89,249 76,502 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,101 - 1,700 - 3,400 - -
Div Payout % 9.79% - 21.09% - 18.82% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 189,092 140,296 96,086 89,249 76,502 0 -
NOSH 140,068 118,895 85,032 85,000 85,002 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.33% 5.28% 4.60% 9.02% 18.26% 0.00% -
ROE 11.35% 11.45% 8.39% 12.71% 23.61% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 353.35 255.96 205.96 147.92 116.41 0.00 -
EPS 15.35 12.40 9.49 13.35 21.25 0.00 -
DPS 1.50 0.00 2.00 0.00 4.00 0.00 -
NAPS 1.35 1.18 1.13 1.05 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 84,807
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 32.39 19.92 11.46 8.23 6.48 0.00 -
EPS 1.40 1.05 0.53 0.74 1.18 0.00 -
DPS 0.14 0.00 0.11 0.00 0.22 0.00 -
NAPS 0.1238 0.0918 0.0629 0.0584 0.0501 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.54 0.49 0.81 1.01 1.02 0.00 -
P/RPS 0.15 0.19 0.39 0.68 0.88 0.00 -
P/EPS 3.52 3.63 8.54 7.57 4.80 0.00 -
EY 28.37 27.57 11.71 13.21 20.83 0.00 -
DY 2.78 0.00 2.47 0.00 3.92 0.00 -
P/NAPS 0.40 0.42 0.72 0.96 1.13 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 - -
Price 0.58 0.49 0.78 1.05 1.04 0.00 -
P/RPS 0.16 0.19 0.38 0.71 0.89 0.00 -
P/EPS 3.79 3.63 8.23 7.87 4.89 0.00 -
EY 26.42 27.57 12.16 12.71 20.43 0.00 -
DY 2.59 0.00 2.56 0.00 3.85 0.00 -
P/NAPS 0.43 0.42 0.69 1.00 1.16 0.00 -

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