[MAXLAND] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 46.54%
YoY- 112.82%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 130,375 110,964 117,076 132,198 132,351 143,728 231,871 -9.14%
PBT 10,435 1,908 1,088 2,107 -13,713 -47,951 -1,059 -
Tax -136 -264 16 -430 -36 -425 2,020 -
NP 10,299 1,644 1,104 1,677 -13,749 -48,376 961 48.45%
-
NP to SH 10,299 1,644 1,104 1,757 -13,710 -48,098 864 51.11%
-
Tax Rate 1.30% 13.84% -1.47% 20.41% - - - -
Total Cost 120,076 109,320 115,972 130,521 146,100 192,104 230,910 -10.32%
-
Net Worth 357,441 301,895 236,785 228,818 151,900 231,023 279,860 4.16%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 357,441 301,895 236,785 228,818 151,900 231,023 279,860 4.16%
NOSH 1,023,730 718,799 526,190 408,604 194,744 173,701 187,826 32.64%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.90% 1.48% 0.94% 1.27% -10.39% -33.66% 0.41% -
ROE 2.88% 0.54% 0.47% 0.77% -9.03% -20.82% 0.31% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.77 15.44 22.25 32.35 67.96 82.74 123.45 -31.47%
EPS 1.07 0.24 0.20 0.43 -7.04 -27.69 0.46 15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.42 0.45 0.56 0.78 1.33 1.49 -21.44%
Adjusted Per Share Value based on latest NOSH - 398,571
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.13 6.92 7.30 8.24 8.25 8.96 14.46 -9.14%
EPS 0.64 0.10 0.07 0.11 -0.85 -3.00 0.05 52.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2229 0.1883 0.1477 0.1427 0.0947 0.1441 0.1745 4.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.175 0.18 0.11 0.175 0.20 0.28 0.40 -
P/RPS 1.37 1.17 0.49 0.54 0.29 0.34 0.32 27.41%
P/EPS 17.35 78.70 52.43 40.70 -2.84 -1.01 86.96 -23.54%
EY 5.76 1.27 1.91 2.46 -35.20 -98.89 1.15 30.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.24 0.31 0.26 0.21 0.27 10.81%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 13/06/18 30/05/17 27/05/16 28/05/15 29/05/14 30/05/13 23/05/12 -
Price 0.235 0.26 0.105 0.16 0.17 0.27 0.37 -
P/RPS 1.84 1.68 0.47 0.49 0.25 0.33 0.30 35.27%
P/EPS 23.30 113.68 50.05 37.21 -2.41 -0.98 80.43 -18.64%
EY 4.29 0.88 2.00 2.69 -41.41 -102.56 1.24 22.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.23 0.29 0.22 0.20 0.25 17.84%

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