[MAYBULK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -39.34%
YoY- -60.3%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 365,462 303,707 359,216 477,737 593,370 721,158 773,946 -39.38%
PBT 287,476 248,257 162,628 286,818 440,309 525,750 681,427 -43.77%
Tax -2,817 -545 819 -55 455 -4,076 -4,857 -30.47%
NP 284,659 247,712 163,447 286,763 440,764 521,674 676,570 -43.88%
-
NP to SH 280,457 243,799 158,590 232,510 383,308 460,862 613,630 -40.69%
-
Tax Rate 0.98% 0.22% -0.50% 0.02% -0.10% 0.78% 0.71% -
Total Cost 80,803 55,995 195,769 190,974 152,606 199,484 97,376 -11.70%
-
Net Worth 1,791,239 1,788,050 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 -1.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 150,079 150,079 303,562 303,562 403,560 403,560 400,009 -48.01%
Div Payout % 53.51% 61.56% 191.41% 130.56% 105.28% 87.57% 65.19% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,791,239 1,788,050 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 -1.82%
NOSH 999,241 1,000,531 999,310 999,957 1,000,204 1,011,875 999,804 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 77.89% 81.56% 45.50% 60.03% 74.28% 72.34% 87.42% -
ROE 15.66% 13.63% 9.16% 13.82% 19.57% 24.18% 33.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.57 30.35 35.95 47.78 59.32 71.27 77.41 -39.37%
EPS 28.07 24.37 15.87 23.25 38.32 45.55 61.37 -40.66%
DPS 15.00 15.00 30.00 30.00 40.00 40.00 40.00 -48.02%
NAPS 1.7926 1.7871 1.7333 1.6819 1.9583 1.8839 1.8416 -1.78%
Adjusted Per Share Value based on latest NOSH - 999,957
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.55 30.37 35.92 47.77 59.34 72.12 77.39 -39.38%
EPS 28.05 24.38 15.86 23.25 38.33 46.09 61.36 -40.68%
DPS 15.01 15.01 30.36 30.36 40.36 40.36 40.00 -48.00%
NAPS 1.7912 1.7881 1.7321 1.6818 1.9587 1.9063 1.8412 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.18 3.22 3.04 3.06 3.10 2.39 3.06 -
P/RPS 8.69 10.61 8.46 6.40 5.23 3.35 3.95 69.23%
P/EPS 11.33 13.21 19.16 13.16 8.09 5.25 4.99 72.83%
EY 8.83 7.57 5.22 7.60 12.36 19.06 20.06 -42.16%
DY 4.72 4.66 9.87 9.80 12.90 16.74 13.07 -49.31%
P/NAPS 1.77 1.80 1.75 1.82 1.58 1.27 1.66 4.37%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 22/02/10 25/11/09 26/08/09 27/05/09 25/02/09 19/11/08 -
Price 2.99 3.08 3.16 3.13 3.32 2.77 2.31 -
P/RPS 8.18 10.15 8.79 6.55 5.60 3.89 2.98 96.16%
P/EPS 10.65 12.64 19.91 13.46 8.66 6.08 3.76 100.31%
EY 9.39 7.91 5.02 7.43 11.54 16.44 26.57 -50.04%
DY 5.02 4.87 9.49 9.58 12.05 14.44 17.32 -56.23%
P/NAPS 1.67 1.72 1.82 1.86 1.70 1.47 1.25 21.32%

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