[MAXLAND] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 140.92%
YoY- 63.73%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 223,709 243,601 362,367 179,270 89,210 84,163 55,757 26.02%
PBT 5,515 2,920 16,452 9,727 6,767 5,395 8,534 -7.01%
Tax -697 3,176 -1,373 -596 -1,190 -1,025 -800 -2.26%
NP 4,818 6,096 15,079 9,131 5,577 4,370 7,734 -7.57%
-
NP to SH 4,517 6,913 15,029 9,131 5,577 4,370 7,734 -8.56%
-
Tax Rate 12.64% -108.77% 8.35% 6.13% 17.59% 19.00% 9.37% -
Total Cost 218,891 237,505 347,288 170,139 83,633 79,793 48,023 28.73%
-
Net Worth 242,375 221,659 203,473 178,096 65,728 94,371 87,538 18.48%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 4,156 4,209 - - - - -
Div Payout % - 60.12% 28.01% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 242,375 221,659 203,473 178,096 65,728 94,371 87,538 18.48%
NOSH 137,713 138,537 140,326 141,346 99,589 85,019 84,989 8.36%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.15% 2.50% 4.16% 5.09% 6.25% 5.19% 13.87% -
ROE 1.86% 3.12% 7.39% 5.13% 8.48% 4.63% 8.83% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 162.45 175.84 258.23 126.83 89.58 98.99 65.60 16.29%
EPS 3.28 4.99 10.71 6.46 5.60 5.14 9.10 -15.62%
DPS 0.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.60 1.45 1.26 0.66 1.11 1.03 9.33%
Adjusted Per Share Value based on latest NOSH - 139,868
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.95 15.19 22.60 11.18 5.56 5.25 3.48 26.01%
EPS 0.28 0.43 0.94 0.57 0.35 0.27 0.48 -8.58%
DPS 0.00 0.26 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.1382 0.1269 0.1111 0.041 0.0588 0.0546 18.47%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.48 0.83 0.74 0.45 1.11 1.03 0.95 -
P/RPS 0.30 0.47 0.29 0.35 1.24 1.04 1.45 -23.07%
P/EPS 14.63 16.63 6.91 6.97 19.82 20.04 10.44 5.77%
EY 6.83 6.01 14.47 14.36 5.05 4.99 9.58 -5.47%
DY 0.00 3.61 4.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.52 0.51 0.36 1.68 0.93 0.92 -18.46%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 01/03/07 28/02/06 28/02/05 26/02/04 28/02/03 -
Price 0.44 0.68 0.86 0.50 0.89 1.10 0.92 -
P/RPS 0.27 0.39 0.33 0.39 0.99 1.11 1.40 -23.97%
P/EPS 13.41 13.63 8.03 7.74 15.89 21.40 10.11 4.81%
EY 7.45 7.34 12.45 12.92 6.29 4.67 9.89 -4.60%
DY 0.00 4.41 3.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.43 0.59 0.40 1.35 0.99 0.89 -19.05%

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