[MAXLAND] YoY TTM 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- 603.13%
YoY- 108.37%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 189,579 159,723 168,648 166,186 175,176 229,382 363,374 -10.27%
PBT 10,446 2,567 -958 2,625 -25,967 -50,478 2,479 27.07%
Tax 2,137 -649 2,227 -939 4,643 2,777 -200 -
NP 12,583 1,918 1,269 1,686 -21,324 -47,701 2,279 32.92%
-
NP to SH 13,358 1,830 1,736 1,771 -21,171 -47,334 2,156 35.50%
-
Tax Rate -20.46% 25.28% - 35.77% - - 8.07% -
Total Cost 176,996 157,805 167,379 164,500 196,500 277,083 361,095 -11.19%
-
Net Worth 357,441 301,895 278,999 223,199 152,587 230,995 286,825 3.73%
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 357,441 301,895 278,999 223,199 152,587 230,995 286,825 3.73%
NOSH 1,023,730 718,799 620,000 398,571 195,624 173,681 192,500 32.10%
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 6.64% 1.20% 0.75% 1.01% -12.17% -20.80% 0.63% -
ROE 3.74% 0.61% 0.62% 0.79% -13.87% -20.49% 0.75% -
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 18.56 22.22 27.20 41.70 89.55 132.07 188.77 -32.05%
EPS 1.31 0.25 0.28 0.44 -10.82 -27.25 1.12 2.64%
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 11.82 9.96 10.52 10.36 10.92 14.30 22.66 -10.27%
EPS 0.83 0.11 0.11 0.11 -1.32 -2.95 0.13 36.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2229 0.1883 0.174 0.1392 0.0952 0.144 0.1789 3.73%
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 0.94 0.81 0.40 0.42 0.22 0.21 0.21 28.36%
P/EPS 13.38 70.70 39.29 39.38 -1.85 -1.03 35.71 -15.08%
EY 7.47 1.41 2.55 2.54 -54.11 -97.33 2.80 17.75%
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 1.27 1.17 0.39 0.38 0.19 0.20 0.20 36.06%
P/EPS 17.97 102.12 37.50 36.01 -1.57 -0.99 33.04 -9.64%
EY 5.57 0.98 2.67 2.78 -63.66 -100.94 3.03 10.67%
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