[MAYBULK] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -38.55%
YoY- -55.61%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 114,575 84,725 109,027 96,067 114,431 82,614 98,024 10.97%
PBT 53,480 69,454 88,069 33,369 53,476 90,049 70,470 -16.81%
Tax -388 -743 53 -528 -478 -822 -489 -14.30%
NP 53,092 68,711 88,122 32,841 52,998 89,227 69,981 -16.83%
-
NP to SH 52,658 67,702 87,745 31,560 51,361 88,447 69,552 -16.94%
-
Tax Rate 0.73% 1.07% -0.06% 1.58% 0.89% 0.91% 0.69% -
Total Cost 61,483 16,014 20,905 63,226 61,433 -6,613 28,043 68.84%
-
Net Worth 1,712,534 1,685,849 1,654,048 1,640,520 1,791,239 1,788,050 1,732,104 -0.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 100,002 - - - 150,079 - -
Div Payout % - 147.71% - - - 169.68% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,712,534 1,685,849 1,654,048 1,640,520 1,791,239 1,788,050 1,732,104 -0.75%
NOSH 999,203 1,000,029 1,000,513 998,734 999,241 1,000,531 999,310 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 46.34% 81.10% 80.83% 34.19% 46.31% 108.00% 71.39% -
ROE 3.07% 4.02% 5.30% 1.92% 2.87% 4.95% 4.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.47 8.47 10.90 9.62 11.45 8.26 9.81 10.99%
EPS 5.27 6.77 8.77 3.16 5.14 8.84 6.96 -16.93%
DPS 0.00 10.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 1.7139 1.6858 1.6532 1.6426 1.7926 1.7871 1.7333 -0.74%
Adjusted Per Share Value based on latest NOSH - 998,734
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.53 8.53 10.97 9.67 11.51 8.31 9.86 11.00%
EPS 5.30 6.81 8.83 3.18 5.17 8.90 7.00 -16.94%
DPS 0.00 10.06 0.00 0.00 0.00 15.10 0.00 -
NAPS 1.7232 1.6964 1.6644 1.6508 1.8024 1.7992 1.7429 -0.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.78 2.82 2.92 2.84 3.18 3.22 3.04 -
P/RPS 24.24 33.29 26.80 29.53 27.77 39.00 30.99 -15.11%
P/EPS 52.75 41.65 33.30 89.87 61.87 36.43 43.68 13.41%
EY 1.90 2.40 3.00 1.11 1.62 2.75 2.29 -11.71%
DY 0.00 3.55 0.00 0.00 0.00 4.66 0.00 -
P/NAPS 1.62 1.67 1.77 1.73 1.77 1.80 1.75 -5.02%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 23/11/10 24/08/10 18/05/10 22/02/10 25/11/09 -
Price 2.26 2.76 2.87 2.87 2.99 3.08 3.16 -
P/RPS 19.71 32.58 26.34 29.84 26.11 37.30 32.21 -27.94%
P/EPS 42.88 40.77 32.73 90.82 58.17 34.84 45.40 -3.73%
EY 2.33 2.45 3.06 1.10 1.72 2.87 2.20 3.90%
DY 0.00 3.62 0.00 0.00 0.00 4.87 0.00 -
P/NAPS 1.32 1.64 1.74 1.75 1.67 1.72 1.82 -19.29%

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