[MAXLAND] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -19.23%
YoY- -62.69%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 666,137 441,582 228,638 157,184 116,239 67,002 58.26%
PBT 27,477 20,731 13,652 8,941 20,523 14,465 13.68%
Tax -624 -2,116 -815 -2,513 -3,295 -3,218 -27.95%
NP 26,853 18,615 12,837 6,428 17,228 11,247 19.00%
-
NP to SH 26,847 18,615 12,837 6,428 17,228 11,247 18.99%
-
Tax Rate 2.27% 10.21% 5.97% 28.11% 16.06% 22.25% -
Total Cost 639,284 422,967 215,801 150,756 99,011 55,755 62.84%
-
Net Worth 212,378 173,927 78,638 93,739 86,796 67,238 25.84%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,210 2,087 - - - - -
Div Payout % 15.68% 11.21% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 212,378 173,927 78,638 93,739 86,796 67,238 25.84%
NOSH 144,475 139,142 142,979 85,217 85,094 85,112 11.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.03% 4.22% 5.61% 4.09% 14.82% 16.79% -
ROE 12.64% 10.70% 16.32% 6.86% 19.85% 16.73% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 461.07 317.36 159.91 184.45 136.60 78.72 42.38%
EPS 18.58 13.38 8.98 7.54 20.25 13.21 7.05%
DPS 2.91 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.25 0.55 1.10 1.02 0.79 13.21%
Adjusted Per Share Value based on latest NOSH - 85,217
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 43.60 28.90 14.96 10.29 7.61 4.38 58.30%
EPS 1.76 1.22 0.84 0.42 1.13 0.74 18.90%
DPS 0.28 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1138 0.0515 0.0613 0.0568 0.044 25.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.96 0.50 0.81 1.04 0.86 1.31 -
P/RPS 0.21 0.16 0.51 0.56 0.63 1.66 -33.85%
P/EPS 5.17 3.74 9.02 13.79 4.25 9.91 -12.19%
EY 19.36 26.76 11.08 7.25 23.54 10.09 13.91%
DY 3.04 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 1.47 0.95 0.84 1.66 -17.09%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/07 27/07/06 30/05/05 28/05/04 30/05/03 - -
Price 0.82 0.52 0.67 0.88 0.97 0.00 -
P/RPS 0.18 0.16 0.42 0.48 0.71 0.00 -
P/EPS 4.41 3.89 7.46 11.67 4.79 0.00 -
EY 22.66 25.73 13.40 8.57 20.87 0.00 -
DY 3.55 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 1.22 0.80 0.95 0.00 -

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