[MAYBULK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.17%
YoY- -51.52%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 96,067 114,431 82,614 98,024 70,393 52,676 138,123 -21.55%
PBT 33,369 53,476 90,049 70,470 73,481 14,257 4,420 286.26%
Tax -528 -478 -822 -489 -1,028 1,794 542 -
NP 32,841 52,998 89,227 69,981 72,453 16,051 4,962 253.73%
-
NP to SH 31,560 51,361 88,447 69,552 71,097 14,703 3,238 358.19%
-
Tax Rate 1.58% 0.89% 0.91% 0.69% 1.40% -12.58% -12.26% -
Total Cost 63,226 61,433 -6,613 28,043 -2,060 36,625 133,161 -39.22%
-
Net Worth 1,640,520 1,791,239 1,788,050 1,732,104 1,681,829 1,958,699 1,906,271 -9.54%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 150,079 - - - 303,562 -
Div Payout % - - 169.68% - - - 9,375.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,640,520 1,791,239 1,788,050 1,732,104 1,681,829 1,958,699 1,906,271 -9.54%
NOSH 998,734 999,241 1,000,531 999,310 999,957 1,000,204 1,011,875 -0.87%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.19% 46.31% 108.00% 71.39% 102.93% 30.47% 3.59% -
ROE 1.92% 2.87% 4.95% 4.02% 4.23% 0.75% 0.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.62 11.45 8.26 9.81 7.04 5.27 13.65 -20.85%
EPS 3.16 5.14 8.84 6.96 7.11 1.47 0.32 362.21%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 30.00 -
NAPS 1.6426 1.7926 1.7871 1.7333 1.6819 1.9583 1.8839 -8.75%
Adjusted Per Share Value based on latest NOSH - 999,310
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.61 11.44 8.26 9.80 7.04 5.27 13.81 -21.52%
EPS 3.16 5.14 8.84 6.96 7.11 1.47 0.32 362.21%
DPS 0.00 0.00 15.01 0.00 0.00 0.00 30.36 -
NAPS 1.6405 1.7912 1.7881 1.7321 1.6818 1.9587 1.9063 -9.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.84 3.18 3.22 3.04 3.06 3.10 2.39 -
P/RPS 29.53 27.77 39.00 30.99 43.47 58.86 17.51 41.81%
P/EPS 89.87 61.87 36.43 43.68 43.04 210.88 746.88 -75.72%
EY 1.11 1.62 2.75 2.29 2.32 0.47 0.13 319.39%
DY 0.00 0.00 4.66 0.00 0.00 0.00 12.55 -
P/NAPS 1.73 1.77 1.80 1.75 1.82 1.58 1.27 22.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 2.87 2.99 3.08 3.16 3.13 3.32 2.77 -
P/RPS 29.84 26.11 37.30 32.21 44.46 63.04 20.29 29.41%
P/EPS 90.82 58.17 34.84 45.40 44.02 225.85 865.63 -77.84%
EY 1.10 1.72 2.87 2.20 2.27 0.44 0.12 339.78%
DY 0.00 0.00 4.87 0.00 0.00 0.00 10.83 -
P/NAPS 1.75 1.67 1.72 1.82 1.86 1.70 1.47 12.36%

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