[MAYBULK] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -24.47%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 294,790 246,138 210,704 721,158 777,380 732,980 721,856 -44.92%
PBT 210,944 175,476 57,028 525,750 695,106 653,340 398,792 -34.56%
Tax 369 1,532 7,176 -4,076 -6,157 -6,510 -10,948 -
NP 211,313 177,008 64,204 521,674 688,949 646,830 387,844 -33.26%
-
NP to SH 207,136 171,600 58,812 460,862 610,165 628,304 369,028 -31.93%
-
Tax Rate -0.17% -0.87% -12.58% 0.78% 0.89% 1.00% 2.75% -
Total Cost 83,477 69,130 146,500 199,484 88,430 86,150 334,012 -60.28%
-
Net Worth 1,732,764 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 0.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 399,967 133,340 199,969 - -
Div Payout % - - - 86.79% 21.85% 31.83% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,732,764 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 0.34%
NOSH 999,691 1,000,000 1,000,204 999,917 1,000,052 999,847 999,534 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 71.68% 71.91% 30.47% 72.34% 88.62% 88.25% 53.73% -
ROE 11.95% 10.20% 3.00% 24.47% 33.13% 37.37% 21.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.49 24.61 21.07 72.12 77.73 73.31 72.22 -44.93%
EPS 20.72 17.16 5.88 46.09 61.01 62.84 36.92 -31.93%
DPS 0.00 0.00 0.00 40.00 13.33 20.00 0.00 -
NAPS 1.7333 1.6819 1.9583 1.8839 1.8416 1.6815 1.7247 0.33%
Adjusted Per Share Value based on latest NOSH - 1,011,875
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.66 24.77 21.20 72.57 78.22 73.76 72.64 -44.93%
EPS 20.84 17.27 5.92 46.37 61.40 63.22 37.13 -31.93%
DPS 0.00 0.00 0.00 40.25 13.42 20.12 0.00 -
NAPS 1.7436 1.6924 1.971 1.8955 1.8532 1.6918 1.7347 0.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.04 3.06 3.10 2.39 3.06 3.66 4.28 -
P/RPS 10.31 12.43 14.72 3.31 3.94 4.99 5.93 44.54%
P/EPS 14.67 17.83 52.72 5.19 5.02 5.82 11.59 16.99%
EY 6.82 5.61 1.90 19.28 19.94 17.17 8.63 -14.51%
DY 0.00 0.00 0.00 16.74 4.36 5.46 0.00 -
P/NAPS 1.75 1.82 1.58 1.27 1.66 2.18 2.48 -20.72%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 19/11/08 20/08/08 21/05/08 -
Price 3.16 3.13 3.32 2.77 2.31 3.46 4.38 -
P/RPS 10.72 12.72 15.76 3.84 2.97 4.72 6.06 46.21%
P/EPS 15.25 18.24 56.46 6.01 3.79 5.51 11.86 18.22%
EY 6.56 5.48 1.77 16.64 26.41 18.16 8.43 -15.38%
DY 0.00 0.00 0.00 14.44 5.77 5.78 0.00 -
P/NAPS 1.82 1.86 1.70 1.47 1.25 2.06 2.54 -19.90%

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