[MAXLAND] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 19.34%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 455,243 582,534 552,586 551,584 327,515 177,566 134,106 22.57%
PBT 4,315 28,694 16,186 25,950 19,420 7,709 11,988 -15.64%
Tax 230 -1,442 6,583 -1,731 -2,913 276 -3,130 -
NP 4,545 27,252 22,769 24,219 16,507 7,985 8,858 -10.51%
-
NP to SH 4,085 26,826 22,883 24,233 16,507 7,985 8,858 -12.09%
-
Tax Rate -5.33% 5.03% -40.67% 6.67% 15.00% -3.58% 26.11% -
Total Cost 450,698 555,282 529,817 527,365 311,008 169,581 125,248 23.76%
-
Net Worth 243,906 241,737 219,865 196,458 85,811 97,943 91,960 17.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13 4,149 4,210 2,098 - - - -
Div Payout % 0.34% 15.47% 18.40% 8.66% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 243,906 241,737 219,865 196,458 85,811 97,943 91,960 17.63%
NOSH 139,375 138,135 139,155 140,327 143,018 85,168 85,148 8.55%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.00% 4.68% 4.12% 4.39% 5.04% 4.50% 6.61% -
ROE 1.67% 11.10% 10.41% 12.33% 19.24% 8.15% 9.63% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 326.63 421.71 397.10 393.07 229.00 208.49 157.50 12.91%
EPS 2.93 19.42 16.44 17.27 11.54 9.38 10.40 -19.01%
DPS 0.01 3.00 3.03 1.50 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.58 1.40 0.60 1.15 1.08 8.36%
Adjusted Per Share Value based on latest NOSH - 140,327
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 28.39 36.33 34.46 34.40 20.42 11.07 8.36 22.57%
EPS 0.25 1.67 1.43 1.51 1.03 0.50 0.55 -12.30%
DPS 0.00 0.26 0.26 0.13 0.00 0.00 0.00 -
NAPS 0.1521 0.1507 0.1371 0.1225 0.0535 0.0611 0.0573 17.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.54 0.54 1.00 0.58 0.47 0.80 0.99 -
P/RPS 0.17 0.13 0.25 0.15 0.21 0.38 0.63 -19.59%
P/EPS 18.42 2.78 6.08 3.36 4.07 8.53 9.52 11.61%
EY 5.43 35.96 16.44 29.77 24.56 11.72 10.51 -10.41%
DY 0.02 5.56 3.03 2.59 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.63 0.41 0.78 0.70 0.92 -16.56%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 29/11/06 30/11/05 01/12/04 28/11/03 -
Price 0.52 0.49 0.83 0.77 0.43 0.99 1.15 -
P/RPS 0.16 0.12 0.21 0.20 0.19 0.47 0.73 -22.33%
P/EPS 17.74 2.52 5.05 4.46 3.73 10.56 11.05 8.20%
EY 5.64 39.63 19.81 22.43 26.84 9.47 9.05 -7.57%
DY 0.02 6.12 3.65 1.95 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.53 0.55 0.72 0.86 1.06 -18.95%

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