[MAYBULK] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.11%
YoY- 68.16%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 216,545 186,026 180,464 190,911 163,676 146,138 107,417 59.37%
PBT 194,660 226,972 99,698 160,097 131,627 140,559 148,012 19.97%
Tax -1,363 -518 -2,737 -239 -315 -310 -1,665 -12.45%
NP 193,297 226,454 96,961 159,858 131,312 140,249 146,347 20.32%
-
NP to SH 143,472 221,895 92,257 156,006 115,467 129,465 143,654 -0.08%
-
Tax Rate 0.70% 0.23% 2.75% 0.15% 0.24% 0.22% 1.12% -
Total Cost 23,248 -40,428 83,503 31,053 32,364 5,889 -38,930 -
-
Net Worth 1,841,240 1,681,462 1,723,896 1,695,065 1,610,539 1,551,380 1,688,734 5.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 99,997 - 300,011 - 79,978 - -
Div Payout % - 45.07% - 192.31% - 61.78% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,841,240 1,681,462 1,723,896 1,695,065 1,610,539 1,551,380 1,688,734 5.91%
NOSH 999,804 999,977 999,534 1,000,038 999,714 999,729 799,855 15.99%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 89.26% 121.73% 53.73% 83.73% 80.23% 95.97% 136.24% -
ROE 7.79% 13.20% 5.35% 9.20% 7.17% 8.35% 8.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.66 18.60 18.05 19.09 16.37 14.62 13.43 37.40%
EPS 14.35 22.19 9.23 15.60 11.55 12.95 17.96 -13.85%
DPS 0.00 10.00 0.00 30.00 0.00 8.00 0.00 -
NAPS 1.8416 1.6815 1.7247 1.695 1.611 1.5518 2.1113 -8.68%
Adjusted Per Share Value based on latest NOSH - 1,000,038
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.65 18.60 18.05 19.09 16.37 14.61 10.74 59.37%
EPS 14.35 22.19 9.23 15.60 11.55 12.95 14.37 -0.09%
DPS 0.00 10.00 0.00 30.00 0.00 8.00 0.00 -
NAPS 1.8412 1.6815 1.7239 1.6951 1.6105 1.5514 1.6887 5.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.06 3.66 4.28 4.46 4.40 3.50 3.82 -
P/RPS 14.13 19.67 23.71 23.36 26.87 23.94 28.44 -37.19%
P/EPS 21.32 16.49 46.37 28.59 38.10 27.03 21.27 0.15%
EY 4.69 6.06 2.16 3.50 2.63 3.70 4.70 -0.14%
DY 0.00 2.73 0.00 6.73 0.00 2.29 0.00 -
P/NAPS 1.66 2.18 2.48 2.63 2.73 2.26 1.81 -5.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 21/05/08 18/02/08 22/11/07 20/08/07 17/05/07 -
Price 2.31 3.46 4.38 4.26 4.96 3.74 4.32 -
P/RPS 10.67 18.60 24.26 22.31 30.30 25.59 32.17 -51.98%
P/EPS 16.10 15.59 47.45 27.31 42.94 28.88 24.05 -23.41%
EY 6.21 6.41 2.11 3.66 2.33 3.46 4.16 30.52%
DY 0.00 2.89 0.00 7.04 0.00 2.14 0.00 -
P/NAPS 1.25 2.06 2.54 2.51 3.08 2.41 2.05 -28.02%

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