[MAYBULK] QoQ Cumulative 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- 105.82%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 214,957 114,575 404,250 319,525 210,498 114,431 303,707 -20.63%
PBT 76,500 53,480 244,368 174,914 86,845 53,476 248,257 -54.47%
Tax -854 -388 -1,696 -953 -1,006 -478 -545 35.02%
NP 75,646 53,092 242,672 173,961 85,839 52,998 247,712 -54.75%
-
NP to SH 74,545 52,658 238,368 170,666 82,921 51,361 243,799 -54.71%
-
Tax Rate 1.12% 0.73% 0.69% 0.54% 1.16% 0.89% 0.22% -
Total Cost 139,311 61,483 161,578 145,564 124,659 61,433 55,995 83.91%
-
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 4.58% 3.07% 14.14% 10.33% 5.05% 2.87% 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 21.48 11.47 40.43 31.96 21.04 11.45 30.37 -20.66%
EPS 7.45 5.27 23.84 17.07 8.29 5.14 24.38 -54.73%
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 21.63 11.53 40.68 32.15 21.18 11.51 30.56 -20.62%
EPS 7.50 5.30 23.99 17.17 8.34 5.17 24.53 -54.71%
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 9.87 24.24 6.97 9.14 13.50 27.77 10.60 -4.65%
P/EPS 28.46 52.75 11.83 17.11 34.26 61.87 13.21 67.04%
EY 3.51 1.90 8.45 5.85 2.92 1.62 7.57 -40.17%
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 9.36 19.71 6.83 8.98 13.64 26.11 10.14 -5.21%
P/EPS 26.98 42.88 11.58 16.81 34.62 58.17 12.63 66.09%
EY 3.71 2.33 8.64 5.95 2.89 1.72 7.92 -39.76%
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