[MAYBULK] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -87.24%
YoY- -84.06%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 303,707 294,790 246,138 210,704 721,158 777,380 732,980 -44.33%
PBT 248,257 210,944 175,476 57,028 525,750 695,106 653,340 -47.44%
Tax -545 369 1,532 7,176 -4,076 -6,157 -6,510 -80.77%
NP 247,712 211,313 177,008 64,204 521,674 688,949 646,830 -47.17%
-
NP to SH 243,799 207,136 171,600 58,812 460,862 610,165 628,304 -46.70%
-
Tax Rate 0.22% -0.17% -0.87% -12.58% 0.78% 0.89% 1.00% -
Total Cost 55,995 83,477 69,130 146,500 199,484 88,430 86,150 -24.90%
-
Net Worth 1,787,092 1,732,764 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 4.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 149,999 - - - 399,967 133,340 199,969 -17.40%
Div Payout % 61.53% - - - 86.79% 21.85% 31.83% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,787,092 1,732,764 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 4.14%
NOSH 999,995 999,691 1,000,000 1,000,204 999,917 1,000,052 999,847 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 81.56% 71.68% 71.91% 30.47% 72.34% 88.62% 88.25% -
ROE 13.64% 11.95% 10.20% 3.00% 24.47% 33.13% 37.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.37 29.49 24.61 21.07 72.12 77.73 73.31 -44.33%
EPS 24.38 20.72 17.16 5.88 46.09 61.01 62.84 -46.71%
DPS 15.00 0.00 0.00 0.00 40.00 13.33 20.00 -17.40%
NAPS 1.7871 1.7333 1.6819 1.9583 1.8839 1.8416 1.6815 4.13%
Adjusted Per Share Value based on latest NOSH - 1,000,204
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 30.56 29.66 24.77 21.20 72.57 78.22 73.76 -44.33%
EPS 24.53 20.84 17.27 5.92 46.37 61.40 63.22 -46.71%
DPS 15.09 0.00 0.00 0.00 40.25 13.42 20.12 -17.40%
NAPS 1.7983 1.7436 1.6924 1.971 1.8955 1.8532 1.6918 4.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.22 3.04 3.06 3.10 2.39 3.06 3.66 -
P/RPS 10.60 10.31 12.43 14.72 3.31 3.94 4.99 65.02%
P/EPS 13.21 14.67 17.83 52.72 5.19 5.02 5.82 72.45%
EY 7.57 6.82 5.61 1.90 19.28 19.94 17.17 -41.98%
DY 4.66 0.00 0.00 0.00 16.74 4.36 5.46 -9.99%
P/NAPS 1.80 1.75 1.82 1.58 1.27 1.66 2.18 -11.95%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 19/11/08 20/08/08 -
Price 3.08 3.16 3.13 3.32 2.77 2.31 3.46 -
P/RPS 10.14 10.72 12.72 15.76 3.84 2.97 4.72 66.26%
P/EPS 12.63 15.25 18.24 56.46 6.01 3.79 5.51 73.58%
EY 7.92 6.56 5.48 1.77 16.64 26.41 18.16 -42.40%
DY 4.87 0.00 0.00 0.00 14.44 5.77 5.78 -10.76%
P/NAPS 1.72 1.82 1.86 1.70 1.47 1.25 2.06 -11.30%

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