[MAYBULK] QoQ Cumulative 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- 0.71%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 221,093 123,069 52,676 721,158 583,035 366,490 180,464 14.48%
PBT 158,208 87,738 14,257 525,750 521,330 326,670 99,698 36.01%
Tax 277 766 1,794 -4,076 -4,618 -3,255 -2,737 -
NP 158,485 88,504 16,051 521,674 516,712 323,415 96,961 38.71%
-
NP to SH 155,352 85,800 14,703 460,862 457,624 314,152 92,257 41.49%
-
Tax Rate -0.18% -0.87% -12.58% 0.78% 0.89% 1.00% 2.75% -
Total Cost 62,608 34,565 36,625 199,484 66,323 43,075 83,503 -17.45%
-
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 - - - 399,967 100,005 99,984 - -
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 8.97% 5.10% 0.75% 24.47% 24.85% 18.69% 5.35% -
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 22.12 12.31 5.27 72.12 58.30 36.65 18.05 14.50%
EPS 15.54 8.58 1.47 46.09 45.76 31.42 9.23 41.48%
DPS 0.00 0.00 0.00 40.00 10.00 10.00 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 22.11 12.31 5.27 72.12 58.30 36.65 18.05 14.46%
EPS 15.54 8.58 1.47 46.09 45.76 31.42 9.23 41.48%
DPS 0.00 0.00 0.00 40.00 10.00 10.00 0.00 -
NAPS 1.7328 1.6819 1.9587 1.8837 1.8417 1.6812 1.7239 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 13.75 24.86 58.86 3.31 5.25 9.99 23.71 -30.43%
P/EPS 19.56 35.66 210.88 5.19 6.69 11.65 46.37 -43.72%
EY 5.11 2.80 0.47 19.28 14.95 8.58 2.16 77.45%
DY 0.00 0.00 0.00 16.74 3.27 2.73 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 14.29 25.43 63.04 3.84 3.96 9.44 24.26 -29.70%
P/EPS 20.33 36.48 225.85 6.01 5.05 11.01 47.45 -43.13%
EY 4.92 2.74 0.44 16.64 19.81 9.08 2.11 75.75%
DY 0.00 0.00 0.00 14.44 4.33 2.89 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