[MAXLAND] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 42.91%
YoY- 109.87%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 89,295 67,407 92,329 90,866 95,812 109,738 151,641 -8.44%
PBT 5,005 1,547 1,265 985 -12,476 -28,296 954 31.78%
Tax -974 -171 -10 171 194 473 -139 38.29%
NP 4,031 1,376 1,255 1,156 -12,282 -27,823 815 30.49%
-
NP to SH 4,781 1,319 1,343 1,199 -12,145 -27,623 737 36.52%
-
Tax Rate 19.46% 11.05% 0.79% -17.36% - - 14.57% -
Total Cost 85,264 66,031 91,074 89,710 108,094 137,561 150,826 -9.06%
-
Net Worth 320,973 276,989 233,781 232,064 210,235 251,907 274,532 2.63%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 320,973 276,989 233,781 232,064 210,235 251,907 274,532 2.63%
NOSH 959,470 659,499 497,407 386,774 173,748 173,729 184,249 31.62%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.51% 2.04% 1.36% 1.27% -12.82% -25.35% 0.54% -
ROE 1.49% 0.48% 0.57% 0.52% -5.78% -10.97% 0.27% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.46 10.22 18.56 23.49 55.14 63.17 82.30 -30.24%
EPS 0.51 0.20 0.27 0.31 -6.99 -15.90 0.40 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.42 0.47 0.60 1.21 1.45 1.49 -21.81%
Adjusted Per Share Value based on latest NOSH - 399,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.84 4.41 6.04 5.95 6.27 7.18 9.92 -8.44%
EPS 0.31 0.09 0.09 0.08 -0.79 -1.81 0.05 35.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.1813 0.153 0.1519 0.1376 0.1649 0.1797 2.63%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.255 0.11 0.16 0.17 0.23 0.29 0.40 -
P/RPS 2.70 1.08 0.86 0.72 0.42 0.46 0.49 32.86%
P/EPS 50.35 55.00 59.26 54.84 -3.29 -1.82 100.00 -10.79%
EY 1.99 1.82 1.69 1.82 -30.39 -54.83 1.00 12.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.26 0.34 0.28 0.19 0.20 0.27 18.54%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 13/02/15 27/02/14 28/02/13 23/02/12 -
Price 0.25 0.105 0.115 0.185 0.20 0.29 0.43 -
P/RPS 2.64 1.03 0.62 0.79 0.36 0.46 0.52 31.06%
P/EPS 49.36 52.50 42.59 59.68 -2.86 -1.82 107.50 -12.15%
EY 2.03 1.90 2.35 1.68 -34.95 -54.83 0.93 13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.25 0.24 0.31 0.17 0.20 0.29 16.88%

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