[MAYBULK] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -24.9%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 359,216 477,737 593,370 721,158 773,946 721,077 681,189 -34.70%
PBT 162,628 286,818 440,309 525,750 681,427 618,394 531,981 -54.58%
Tax 819 -55 455 -4,076 -4,857 -3,809 -3,601 -
NP 163,447 286,763 440,764 521,674 676,570 614,585 528,380 -54.22%
-
NP to SH 158,590 232,510 383,308 460,862 613,630 585,625 493,195 -53.03%
-
Tax Rate -0.50% 0.02% -0.10% 0.78% 0.71% 0.62% 0.68% -
Total Cost 195,769 190,974 152,606 199,484 97,376 106,492 152,809 17.94%
-
Net Worth 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 1,681,462 1,723,896 0.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 303,562 303,562 403,560 403,560 400,009 400,009 379,989 -13.89%
Div Payout % 191.41% 130.56% 105.28% 87.57% 65.19% 68.30% 77.05% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,732,104 1,681,829 1,958,699 1,906,271 1,841,240 1,681,462 1,723,896 0.31%
NOSH 999,310 999,957 1,000,204 1,011,875 999,804 999,977 999,534 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 45.50% 60.03% 74.28% 72.34% 87.42% 85.23% 77.57% -
ROE 9.16% 13.82% 19.57% 24.18% 33.33% 34.83% 28.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.95 47.78 59.32 71.27 77.41 72.11 68.15 -34.68%
EPS 15.87 23.25 38.32 45.55 61.37 58.56 49.34 -53.02%
DPS 30.00 30.00 40.00 40.00 40.00 40.00 38.00 -14.56%
NAPS 1.7333 1.6819 1.9583 1.8839 1.8416 1.6815 1.7247 0.33%
Adjusted Per Share Value based on latest NOSH - 1,011,875
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.15 48.07 59.71 72.57 77.88 72.56 68.54 -34.69%
EPS 15.96 23.40 38.57 46.37 61.75 58.93 49.63 -53.02%
DPS 30.55 30.55 40.61 40.61 40.25 40.25 38.24 -13.88%
NAPS 1.7429 1.6923 1.971 1.9182 1.8528 1.692 1.7347 0.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.04 3.06 3.10 2.39 3.06 3.66 4.28 -
P/RPS 8.46 6.40 5.23 3.35 3.95 5.08 6.28 21.95%
P/EPS 19.16 13.16 8.09 5.25 4.99 6.25 8.67 69.58%
EY 5.22 7.60 12.36 19.06 20.06 16.00 11.53 -41.01%
DY 9.87 9.80 12.90 16.74 13.07 10.93 8.88 7.29%
P/NAPS 1.75 1.82 1.58 1.27 1.66 2.18 2.48 -20.72%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 19/11/08 20/08/08 21/05/08 -
Price 3.16 3.13 3.32 2.77 2.31 3.46 4.38 -
P/RPS 8.79 6.55 5.60 3.89 2.98 4.80 6.43 23.15%
P/EPS 19.91 13.46 8.66 6.08 3.76 5.91 8.88 71.22%
EY 5.02 7.43 11.54 16.44 26.57 16.93 11.27 -41.64%
DY 9.49 9.58 12.05 14.44 17.32 11.56 8.68 6.12%
P/NAPS 1.82 1.86 1.70 1.47 1.25 2.06 2.54 -19.90%

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