[MAYBULK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 37.21%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 429,914 458,300 404,250 426,033 420,996 457,724 303,707 26.15%
PBT 153,000 213,920 244,368 233,218 173,690 213,904 248,257 -27.64%
Tax -1,708 -1,552 -1,696 -1,270 -2,012 -1,912 -545 114.60%
NP 151,292 212,368 242,672 231,948 171,678 211,992 247,712 -28.07%
-
NP to SH 149,090 210,632 238,368 227,554 165,842 205,444 243,799 -28.01%
-
Tax Rate 1.12% 0.73% 0.69% 0.54% 1.16% 0.89% 0.22% -
Total Cost 278,622 245,932 161,578 194,085 249,318 245,732 55,995 192.31%
-
Net Worth 1,628,182 1,712,534 1,685,573 1,652,870 1,643,016 1,791,239 1,787,092 -6.03%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 99,986 - - - 149,999 -
Div Payout % - - 41.95% - - - 61.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,628,182 1,712,534 1,685,573 1,652,870 1,643,016 1,791,239 1,787,092 -6.03%
NOSH 1,000,604 999,203 999,865 999,800 1,000,253 999,241 999,995 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 35.19% 46.34% 60.03% 54.44% 40.78% 46.31% 81.56% -
ROE 9.16% 12.30% 14.14% 13.77% 10.09% 11.47% 13.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.97 45.87 40.43 42.61 42.09 45.81 30.37 26.11%
EPS 14.90 21.08 23.84 22.76 16.58 20.56 24.38 -28.04%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 15.00 -
NAPS 1.6272 1.7139 1.6858 1.6532 1.6426 1.7926 1.7871 -6.07%
Adjusted Per Share Value based on latest NOSH - 1,000,513
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.26 46.12 40.68 42.87 42.36 46.06 30.56 26.15%
EPS 15.00 21.19 23.99 22.90 16.69 20.67 24.53 -28.02%
DPS 0.00 0.00 10.06 0.00 0.00 0.00 15.09 -
NAPS 1.6384 1.7232 1.6961 1.6632 1.6533 1.8024 1.7983 -6.03%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.12 2.78 2.82 2.92 2.84 3.18 3.22 -
P/RPS 4.93 6.06 6.97 6.85 6.75 6.94 10.60 -40.05%
P/EPS 14.23 13.19 11.83 12.83 17.13 15.47 13.21 5.09%
EY 7.03 7.58 8.45 7.79 5.84 6.47 7.57 -4.82%
DY 0.00 0.00 3.55 0.00 0.00 0.00 4.66 -
P/NAPS 1.30 1.62 1.67 1.77 1.73 1.77 1.80 -19.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 23/11/10 24/08/10 18/05/10 22/02/10 -
Price 2.01 2.26 2.76 2.87 2.87 2.99 3.08 -
P/RPS 4.68 4.93 6.83 6.74 6.82 6.53 10.14 -40.36%
P/EPS 13.49 10.72 11.58 12.61 17.31 14.54 12.63 4.50%
EY 7.41 9.33 8.64 7.93 5.78 6.88 7.92 -4.35%
DY 0.00 0.00 3.62 0.00 0.00 0.00 4.87 -
P/NAPS 1.24 1.32 1.64 1.74 1.75 1.67 1.72 -19.64%

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