[MAYBULK] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -41.93%
YoY- 249.32%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 84,725 109,027 96,067 114,431 82,614 98,024 70,393 13.11%
PBT 69,454 88,069 33,369 53,476 90,049 70,470 73,481 -3.67%
Tax -743 53 -528 -478 -822 -489 -1,028 -19.41%
NP 68,711 88,122 32,841 52,998 89,227 69,981 72,453 -3.46%
-
NP to SH 67,702 87,745 31,560 51,361 88,447 69,552 71,097 -3.20%
-
Tax Rate 1.07% -0.06% 1.58% 0.89% 0.91% 0.69% 1.40% -
Total Cost 16,014 20,905 63,226 61,433 -6,613 28,043 -2,060 -
-
Net Worth 1,685,849 1,654,048 1,640,520 1,791,239 1,788,050 1,732,104 1,681,829 0.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 100,002 - - - 150,079 - - -
Div Payout % 147.71% - - - 169.68% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,685,849 1,654,048 1,640,520 1,791,239 1,788,050 1,732,104 1,681,829 0.15%
NOSH 1,000,029 1,000,513 998,734 999,241 1,000,531 999,310 999,957 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 81.10% 80.83% 34.19% 46.31% 108.00% 71.39% 102.93% -
ROE 4.02% 5.30% 1.92% 2.87% 4.95% 4.02% 4.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.47 10.90 9.62 11.45 8.26 9.81 7.04 13.08%
EPS 6.77 8.77 3.16 5.14 8.84 6.96 7.11 -3.20%
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.6858 1.6532 1.6426 1.7926 1.7871 1.7333 1.6819 0.15%
Adjusted Per Share Value based on latest NOSH - 999,241
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.53 10.97 9.67 11.51 8.31 9.86 7.08 13.18%
EPS 6.81 8.83 3.18 5.17 8.90 7.00 7.15 -3.18%
DPS 10.06 0.00 0.00 0.00 15.10 0.00 0.00 -
NAPS 1.6964 1.6644 1.6508 1.8024 1.7992 1.7429 1.6923 0.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.82 2.92 2.84 3.18 3.22 3.04 3.06 -
P/RPS 33.29 26.80 29.53 27.77 39.00 30.99 43.47 -16.25%
P/EPS 41.65 33.30 89.87 61.87 36.43 43.68 43.04 -2.15%
EY 2.40 3.00 1.11 1.62 2.75 2.29 2.32 2.27%
DY 3.55 0.00 0.00 0.00 4.66 0.00 0.00 -
P/NAPS 1.67 1.77 1.73 1.77 1.80 1.75 1.82 -5.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 24/08/10 18/05/10 22/02/10 25/11/09 26/08/09 -
Price 2.76 2.87 2.87 2.99 3.08 3.16 3.13 -
P/RPS 32.58 26.34 29.84 26.11 37.30 32.21 44.46 -18.67%
P/EPS 40.77 32.73 90.82 58.17 34.84 45.40 44.02 -4.97%
EY 2.45 3.06 1.10 1.72 2.87 2.20 2.27 5.20%
DY 3.62 0.00 0.00 0.00 4.87 0.00 0.00 -
P/NAPS 1.64 1.74 1.75 1.67 1.72 1.82 1.86 -8.02%

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