[MAXLAND] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -17.97%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 363,374 393,720 523,735 569,197 410,982 666,137 441,582 -3.19%
PBT 2,479 3,959 2,117 24,322 10,724 27,477 20,731 -29.78%
Tax -200 13 231 -2,594 7,543 -624 -2,116 -32.48%
NP 2,279 3,972 2,348 21,728 18,267 26,853 18,615 -29.51%
-
NP to SH 2,156 3,974 1,680 21,414 18,234 26,847 18,615 -30.15%
-
Tax Rate 8.07% -0.33% -10.91% 10.67% -70.34% 2.27% 10.21% -
Total Cost 361,095 389,748 521,387 547,469 392,715 639,284 422,967 -2.59%
-
Net Worth 286,825 268,604 139,047 242,391 221,804 212,378 173,927 8.68%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 4,210 2,087 -
Div Payout % - - - - - 15.68% 11.21% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 286,825 268,604 139,047 242,391 221,804 212,378 173,927 8.68%
NOSH 192,500 183,975 139,047 136,944 137,766 144,475 139,142 5.55%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.63% 1.01% 0.45% 3.82% 4.44% 4.03% 4.22% -
ROE 0.75% 1.48% 1.21% 8.83% 8.22% 12.64% 10.70% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 188.77 214.01 376.66 415.64 298.32 461.07 317.36 -8.28%
EPS 1.12 2.16 1.21 15.64 13.24 18.58 13.38 -33.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.91 1.50 -
NAPS 1.49 1.46 1.00 1.77 1.61 1.47 1.25 2.96%
Adjusted Per Share Value based on latest NOSH - 136,944
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.78 25.77 34.28 37.25 26.90 43.60 28.90 -3.19%
EPS 0.14 0.26 0.11 1.40 1.19 1.76 1.22 -30.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.14 -
NAPS 0.1877 0.1758 0.091 0.1586 0.1452 0.139 0.1138 8.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.73 0.52 0.45 0.65 0.96 0.50 -
P/RPS 0.21 0.34 0.14 0.11 0.22 0.21 0.16 4.63%
P/EPS 35.71 33.80 43.04 2.88 4.91 5.17 3.74 45.60%
EY 2.80 2.96 2.32 34.75 20.36 19.36 26.76 -31.33%
DY 0.00 0.00 0.00 0.00 0.00 3.04 3.00 -
P/NAPS 0.27 0.50 0.52 0.25 0.40 0.65 0.40 -6.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 24/05/11 26/05/10 22/05/09 03/06/08 28/05/07 27/07/06 -
Price 0.37 0.60 0.44 0.58 0.76 0.82 0.52 -
P/RPS 0.20 0.28 0.12 0.14 0.25 0.18 0.16 3.78%
P/EPS 33.04 27.78 36.42 3.71 5.74 4.41 3.89 42.79%
EY 3.03 3.60 2.75 26.96 17.41 22.66 25.73 -29.96%
DY 0.00 0.00 0.00 0.00 0.00 3.55 2.88 -
P/NAPS 0.25 0.41 0.44 0.33 0.47 0.56 0.42 -8.27%

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