[MAXLAND] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -131.33%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 82,653 19,119 10,172 17,306 15,163 89,295 67,407 3.77%
PBT 18,365 -24,293 -13,053 -15,248 -40,907 5,005 1,547 56.82%
Tax -403 -1 -1 0 4,469 -974 -171 16.87%
NP 17,962 -24,294 -13,054 -15,248 -36,438 4,031 1,376 59.55%
-
NP to SH 17,962 -24,294 -13,054 -15,248 -36,438 4,781 1,319 60.78%
-
Tax Rate 2.19% - - - - 19.46% 11.05% -
Total Cost 64,691 43,413 23,226 32,554 51,601 85,264 66,031 -0.37%
-
Net Worth 243,591 225,910 217,570 286,644 450,441 320,973 276,989 -2.30%
Dividend
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 243,591 225,910 217,570 286,644 450,441 320,973 276,989 -2.30%
NOSH 1,359,156 4,995,804 4,504,414 4,094,922 4,094,922 959,470 659,499 14.05%
Ratio Analysis
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 21.73% -127.07% -128.33% -88.11% -240.31% 4.51% 2.04% -
ROE 7.37% -10.75% -6.00% -5.32% -8.09% 1.49% 0.48% -
Per Share
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.45 0.42 0.23 0.42 0.37 9.46 10.22 -8.02%
EPS 1.85 -0.56 -0.30 -0.37 -1.02 0.51 0.20 49.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.05 0.05 0.07 0.11 0.34 0.42 -13.43%
Adjusted Per Share Value based on latest NOSH - 4,504,414
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.15 1.19 0.63 1.08 0.95 5.57 4.20 3.77%
EPS 1.12 -1.51 -0.81 -0.95 -2.27 0.30 0.08 61.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1409 0.1357 0.1787 0.2809 0.2002 0.1727 -2.30%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.115 0.01 0.03 0.035 0.06 0.255 0.11 -
P/RPS 1.78 2.36 12.83 8.28 16.20 2.70 1.08 9.51%
P/EPS 8.21 -1.86 -10.00 -9.40 -6.74 50.35 55.00 -29.24%
EY 12.18 -53.77 -10.00 -10.64 -14.83 1.99 1.82 41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.20 0.60 0.50 0.55 0.75 0.26 16.77%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 19/08/22 24/09/21 22/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.14 0.085 0.025 0.02 0.04 0.25 0.105 -
P/RPS 2.17 20.09 10.69 4.73 10.80 2.64 1.03 14.51%
P/EPS 9.99 -15.81 -8.33 -5.37 -4.50 49.36 52.50 -26.04%
EY 10.01 -6.33 -12.00 -18.62 -22.25 2.03 1.90 35.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.70 0.50 0.29 0.36 0.74 0.25 21.81%

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