[MAYBULK] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.36%
YoY- 65.54%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 163,676 146,138 107,417 107,989 117,884 110,348 105,379 34.08%
PBT 131,627 140,559 148,012 95,766 73,273 73,473 69,868 52.47%
Tax -315 -310 -1,665 -130 -712 -382 63 -
NP 131,312 140,249 146,347 95,636 72,561 73,091 69,931 52.14%
-
NP to SH 115,467 129,465 143,654 92,775 69,568 70,113 67,002 43.69%
-
Tax Rate 0.24% 0.22% 1.12% 0.14% 0.97% 0.52% -0.09% -
Total Cost 32,364 5,889 -38,930 12,353 45,323 37,257 35,448 -5.88%
-
Net Worth 1,610,539 1,551,380 1,688,734 1,553,661 800,022 800,091 1,503,245 4.69%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 79,978 - 239,935 - - - -
Div Payout % - 61.78% - 258.62% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,610,539 1,551,380 1,688,734 1,553,661 800,022 800,091 1,503,245 4.69%
NOSH 999,714 999,729 799,855 799,784 800,022 800,091 800,237 15.97%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 80.23% 95.97% 136.24% 88.56% 61.55% 66.24% 66.36% -
ROE 7.17% 8.35% 8.51% 5.97% 8.70% 8.76% 4.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.37 14.62 13.43 13.50 14.74 13.79 13.17 15.58%
EPS 11.55 12.95 17.96 11.60 6.96 7.01 8.38 23.82%
DPS 0.00 8.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 1.611 1.5518 2.1113 1.9426 1.00 1.00 1.8785 -9.72%
Adjusted Per Share Value based on latest NOSH - 799,784
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.47 14.71 10.81 10.87 11.86 11.10 10.60 34.11%
EPS 11.62 13.03 14.46 9.34 7.00 7.06 6.74 43.73%
DPS 0.00 8.05 0.00 24.14 0.00 0.00 0.00 -
NAPS 1.6206 1.5611 1.6993 1.5634 0.805 0.8051 1.5126 4.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.40 3.50 3.82 2.56 2.48 2.14 2.29 -
P/RPS 26.87 23.94 28.44 18.96 16.83 15.52 17.39 33.61%
P/EPS 38.10 27.03 21.27 22.07 28.52 24.42 27.35 24.70%
EY 2.63 3.70 4.70 4.53 3.51 4.09 3.66 -19.75%
DY 0.00 2.29 0.00 11.72 0.00 0.00 0.00 -
P/NAPS 2.73 2.26 1.81 1.32 2.48 2.14 1.22 70.99%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 20/08/07 17/05/07 27/02/07 21/11/06 22/08/06 23/05/06 -
Price 4.96 3.74 4.32 3.42 2.74 2.42 2.06 -
P/RPS 30.30 25.59 32.17 25.33 18.60 17.55 15.64 55.34%
P/EPS 42.94 28.88 24.05 29.48 31.51 27.62 24.60 44.92%
EY 2.33 3.46 4.16 3.39 3.17 3.62 4.06 -30.91%
DY 0.00 2.14 0.00 8.77 0.00 0.00 0.00 -
P/NAPS 3.08 2.41 2.05 1.76 2.74 2.42 1.10 98.53%

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