[MAYBULK] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 354.08%
YoY- -84.06%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 82,614 98,024 70,393 52,676 138,123 216,545 186,026 -41.70%
PBT 90,049 70,470 73,481 14,257 4,420 194,660 226,972 -45.91%
Tax -822 -489 -1,028 1,794 542 -1,363 -518 35.93%
NP 89,227 69,981 72,453 16,051 4,962 193,297 226,454 -46.16%
-
NP to SH 88,447 69,552 71,097 14,703 3,238 143,472 221,895 -45.74%
-
Tax Rate 0.91% 0.69% 1.40% -12.58% -12.26% 0.70% 0.23% -
Total Cost -6,613 28,043 -2,060 36,625 133,161 23,248 -40,428 -69.99%
-
Net Worth 1,788,050 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 1,681,462 4.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 150,079 - - - 303,562 - 99,997 30.98%
Div Payout % 169.68% - - - 9,375.00% - 45.07% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,788,050 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 1,681,462 4.17%
NOSH 1,000,531 999,310 999,957 1,000,204 1,011,875 999,804 999,977 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 108.00% 71.39% 102.93% 30.47% 3.59% 89.26% 121.73% -
ROE 4.95% 4.02% 4.23% 0.75% 0.17% 7.79% 13.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.26 9.81 7.04 5.27 13.65 21.66 18.60 -41.70%
EPS 8.84 6.96 7.11 1.47 0.32 14.35 22.19 -45.76%
DPS 15.00 0.00 0.00 0.00 30.00 0.00 10.00 30.94%
NAPS 1.7871 1.7333 1.6819 1.9583 1.8839 1.8416 1.6815 4.13%
Adjusted Per Share Value based on latest NOSH - 1,000,204
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.26 9.80 7.04 5.27 13.81 21.65 18.60 -41.70%
EPS 8.84 6.96 7.11 1.47 0.32 14.35 22.19 -45.76%
DPS 15.01 0.00 0.00 0.00 30.36 0.00 10.00 30.99%
NAPS 1.7881 1.7321 1.6818 1.9587 1.9063 1.8412 1.6815 4.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.22 3.04 3.06 3.10 2.39 3.06 3.66 -
P/RPS 39.00 30.99 43.47 58.86 17.51 14.13 19.67 57.62%
P/EPS 36.43 43.68 43.04 210.88 746.88 21.32 16.49 69.38%
EY 2.75 2.29 2.32 0.47 0.13 4.69 6.06 -40.86%
DY 4.66 0.00 0.00 0.00 12.55 0.00 2.73 42.68%
P/NAPS 1.80 1.75 1.82 1.58 1.27 1.66 2.18 -11.95%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 19/11/08 20/08/08 -
Price 3.08 3.16 3.13 3.32 2.77 2.31 3.46 -
P/RPS 37.30 32.21 44.46 63.04 20.29 10.67 18.60 58.82%
P/EPS 34.84 45.40 44.02 225.85 865.63 16.10 15.59 70.68%
EY 2.87 2.20 2.27 0.44 0.12 6.21 6.41 -41.38%
DY 4.87 0.00 0.00 0.00 10.83 0.00 2.89 41.47%
P/NAPS 1.72 1.82 1.86 1.70 1.47 1.25 2.06 -11.30%

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