[MAYBULK] QoQ 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- 178.03%
YoY- 26.16%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 100,382 114,575 84,725 109,027 96,067 114,431 82,614 13.90%
PBT 23,020 53,480 69,454 88,069 33,369 53,476 90,049 -59.82%
Tax -466 -388 -743 53 -528 -478 -822 -31.57%
NP 22,554 53,092 68,711 88,122 32,841 52,998 89,227 -60.12%
-
NP to SH 21,887 52,658 67,702 87,745 31,560 51,361 88,447 -60.68%
-
Tax Rate 2.02% 0.73% 1.07% -0.06% 1.58% 0.89% 0.91% -
Total Cost 77,828 61,483 16,014 20,905 63,226 61,433 -6,613 -
-
Net Worth 1,626,234 1,712,534 1,685,849 1,654,048 1,640,520 1,791,239 1,788,050 -6.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 100,002 - - - 150,079 -
Div Payout % - - 147.71% - - - 169.68% -
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 1,626,234 1,712,534 1,685,849 1,654,048 1,640,520 1,791,239 1,788,050 -6.14%
NOSH 999,406 999,203 1,000,029 1,000,513 998,734 999,241 1,000,531 -0.07%
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 22.47% 46.34% 81.10% 80.83% 34.19% 46.31% 108.00% -
ROE 1.35% 3.07% 4.02% 5.30% 1.92% 2.87% 4.95% -
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 10.04 11.47 8.47 10.90 9.62 11.45 8.26 13.93%
EPS 2.19 5.27 6.77 8.77 3.16 5.14 8.84 -60.65%
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 10.10 11.53 8.53 10.97 9.67 11.51 8.31 13.92%
EPS 2.20 5.30 6.81 8.83 3.18 5.17 8.90 -60.71%
DPS 0.00 0.00 10.06 0.00 0.00 0.00 15.10 -
NAPS 1.6364 1.7232 1.6964 1.6644 1.6508 1.8024 1.7992 -6.14%
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 21.11 24.24 33.29 26.80 29.53 27.77 39.00 -33.65%
P/EPS 96.80 52.75 41.65 33.30 89.87 61.87 36.43 92.18%
EY 1.03 1.90 2.40 3.00 1.11 1.62 2.75 -48.13%
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 20.01 19.71 32.58 26.34 29.84 26.11 37.30 -34.05%
P/EPS 91.78 42.88 40.77 32.73 90.82 58.17 34.84 91.08%
EY 1.09 2.33 2.45 3.06 1.10 1.72 2.87 -47.64%
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