[MAXLAND] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -32.86%
YoY- -84.77%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 301,228 417,366 451,942 455,243 582,534 552,586 551,584 -9.58%
PBT -9,296 4,292 2,921 4,315 28,694 16,186 25,950 -
Tax 4,146 -400 -68 230 -1,442 6,583 -1,731 -
NP -5,150 3,892 2,853 4,545 27,252 22,769 24,219 -
-
NP to SH -5,028 3,827 2,590 4,085 26,826 22,883 24,233 -
-
Tax Rate - 9.32% 2.33% -5.33% 5.03% -40.67% 6.67% -
Total Cost 306,378 413,474 449,089 450,698 555,282 529,817 527,365 -8.64%
-
Net Worth 272,428 212,083 273,687 243,906 241,737 219,865 196,458 5.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 13 4,149 4,210 2,098 -
Div Payout % - - - 0.34% 15.47% 18.40% 8.66% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 272,428 212,083 273,687 243,906 241,737 219,865 196,458 5.59%
NOSH 173,521 212,083 188,750 139,375 138,135 139,155 140,327 3.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.71% 0.93% 0.63% 1.00% 4.68% 4.12% 4.39% -
ROE -1.85% 1.80% 0.95% 1.67% 11.10% 10.41% 12.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 173.60 196.79 239.44 326.63 421.71 397.10 393.07 -12.72%
EPS -2.90 1.80 1.37 2.93 19.42 16.44 17.27 -
DPS 0.00 0.00 0.00 0.01 3.00 3.03 1.50 -
NAPS 1.57 1.00 1.45 1.75 1.75 1.58 1.40 1.92%
Adjusted Per Share Value based on latest NOSH - 139,375
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.78 26.03 28.18 28.39 36.33 34.46 34.40 -9.58%
EPS -0.31 0.24 0.16 0.25 1.67 1.43 1.51 -
DPS 0.00 0.00 0.00 0.00 0.26 0.26 0.13 -
NAPS 0.1699 0.1323 0.1707 0.1521 0.1507 0.1371 0.1225 5.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.34 0.45 0.54 0.54 1.00 0.58 -
P/RPS 0.18 0.17 0.19 0.17 0.13 0.25 0.15 3.08%
P/EPS -10.70 18.84 32.79 18.42 2.78 6.08 3.36 -
EY -9.35 5.31 3.05 5.43 35.96 16.44 29.77 -
DY 0.00 0.00 0.00 0.02 5.56 3.03 2.59 -
P/NAPS 0.20 0.34 0.31 0.31 0.31 0.63 0.41 -11.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 04/01/13 25/11/11 26/11/10 25/11/09 28/11/08 30/11/07 29/11/06 -
Price 0.305 0.43 0.47 0.52 0.49 0.83 0.77 -
P/RPS 0.18 0.22 0.20 0.16 0.12 0.21 0.20 -1.73%
P/EPS -10.53 23.83 34.25 17.74 2.52 5.05 4.46 -
EY -9.50 4.20 2.92 5.64 39.63 19.81 22.43 -
DY 0.00 0.00 0.00 0.02 6.12 3.65 1.95 -
P/NAPS 0.19 0.43 0.32 0.30 0.28 0.53 0.55 -16.22%

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