[MAYBULK] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -78.93%
YoY- 249.32%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 404,250 319,525 210,498 114,431 303,707 221,093 123,069 120.49%
PBT 244,368 174,914 86,845 53,476 248,257 158,208 87,738 97.58%
Tax -1,696 -953 -1,006 -478 -545 277 766 -
NP 242,672 173,961 85,839 52,998 247,712 158,485 88,504 95.54%
-
NP to SH 238,368 170,666 82,921 51,361 243,799 155,352 85,800 97.25%
-
Tax Rate 0.69% 0.54% 1.16% 0.89% 0.22% -0.18% -0.87% -
Total Cost 161,578 145,564 124,659 61,433 55,995 62,608 34,565 178.78%
-
Net Worth 1,685,573 1,652,870 1,643,016 1,791,239 1,787,092 1,732,764 1,681,900 0.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 99,986 - - - 149,999 - - -
Div Payout % 41.95% - - - 61.53% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,685,573 1,652,870 1,643,016 1,791,239 1,787,092 1,732,764 1,681,900 0.14%
NOSH 999,865 999,800 1,000,253 999,241 999,995 999,691 1,000,000 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 60.03% 54.44% 40.78% 46.31% 81.56% 71.68% 71.91% -
ROE 14.14% 10.33% 5.05% 2.87% 13.64% 8.97% 5.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.43 31.96 21.04 11.45 30.37 22.12 12.31 120.47%
EPS 23.84 17.07 8.29 5.14 24.38 15.54 8.58 97.27%
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.6858 1.6532 1.6426 1.7926 1.7871 1.7333 1.6819 0.15%
Adjusted Per Share Value based on latest NOSH - 999,241
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.68 32.15 21.18 11.51 30.56 22.25 12.38 120.54%
EPS 23.99 17.17 8.34 5.17 24.53 15.63 8.63 97.33%
DPS 10.06 0.00 0.00 0.00 15.09 0.00 0.00 -
NAPS 1.6961 1.6632 1.6533 1.8024 1.7983 1.7436 1.6924 0.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.82 2.92 2.84 3.18 3.22 3.04 3.06 -
P/RPS 6.97 9.14 13.50 27.77 10.60 13.75 24.86 -57.06%
P/EPS 11.83 17.11 34.26 61.87 13.21 19.56 35.66 -51.98%
EY 8.45 5.85 2.92 1.62 7.57 5.11 2.80 108.41%
DY 3.55 0.00 0.00 0.00 4.66 0.00 0.00 -
P/NAPS 1.67 1.77 1.73 1.77 1.80 1.75 1.82 -5.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 24/08/10 18/05/10 22/02/10 25/11/09 26/08/09 -
Price 2.76 2.87 2.87 2.99 3.08 3.16 3.13 -
P/RPS 6.83 8.98 13.64 26.11 10.14 14.29 25.43 -58.27%
P/EPS 11.58 16.81 34.62 58.17 12.63 20.33 36.48 -53.36%
EY 8.64 5.95 2.89 1.72 7.92 4.92 2.74 114.58%
DY 3.62 0.00 0.00 0.00 4.87 0.00 0.00 -
P/NAPS 1.64 1.74 1.75 1.67 1.72 1.82 1.86 -8.02%

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