[MAYBULK] QoQ TTM 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- -16.83%

YoY- -22.28%

Quarter Report

MAYBULK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	303,707	359,216	477,737	593,370	721,158	773,946	721,077	-43.72%
YoY %	-15.45%	-24.81%	-19.49%	-17.72%	-6.82%	7.33%	-	-
Horiz. %	42.12%	49.82%	66.25%	82.29%	100.01%	107.33%	100.00%	-
PBT	248,257	162,628	286,818	440,309	525,750	681,427	618,394	-45.48%
YoY %	52.65%	-43.30%	-34.86%	-16.25%	-22.85%	10.19%	-	-
Horiz. %	40.15%	26.30%	46.38%	71.20%	85.02%	110.19%	100.00%	-
Tax	-545	819	-55	455	-4,076	-4,857	-3,809	-72.54%
YoY %	-166.54%	1,589.09%	-112.09%	111.16%	16.08%	-27.51%	-	-
Horiz. %	14.31%	-21.50%	1.44%	-11.95%	107.01%	127.51%	100.00%	-
NP	247,712	163,447	286,763	440,764	521,674	676,570	614,585	-45.34%
YoY %	51.55%	-43.00%	-34.94%	-15.51%	-22.89%	10.09%	-	-
Horiz. %	40.31%	26.59%	46.66%	71.72%	84.88%	110.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	243,799	158,590	232,510	383,308	460,862	613,630	585,625	-44.15%
YoY %	53.73%	-31.79%	-39.34%	-16.83%	-24.90%	4.78%	-	-
Horiz. %	41.63%	27.08%	39.70%	65.45%	78.70%	104.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.22%	-0.50%	0.02%	-0.10%	0.78%	0.71%	0.62%	-
YoY %	144.00%	-2,600.00%	120.00%	-112.82%	9.86%	14.52%	-	-
Horiz. %	35.48%	-80.65%	3.23%	-16.13%	125.81%	114.52%	100.00%	-
Total Cost	55,995	195,769	190,974	152,606	199,484	97,376	106,492	-34.77%
YoY %	-71.40%	2.51%	25.14%	-23.50%	104.86%	-8.56%	-	-
Horiz. %	52.58%	183.83%	179.33%	143.30%	187.32%	91.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.23%	2.99%	-14.14%	2.75%	3.53%	9.50%	-	-
Horiz. %	106.34%	103.01%	100.02%	116.49%	113.37%	109.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	150,079	303,562	303,562	403,560	403,560	400,009	400,009	-47.88%
YoY %	-50.56%	0.00%	-24.78%	0.00%	0.89%	0.00%	-	-
Horiz. %	37.52%	75.89%	75.89%	100.89%	100.89%	100.00%	100.00%	-
Div Payout %	61.56%	191.41%	130.56%	105.28%	87.57%	65.19%	68.30%	-
YoY %	-67.84%	46.61%	24.01%	20.22%	34.33%	-4.55%	-	-
Horiz. %	90.13%	280.25%	191.16%	154.14%	128.21%	95.45%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
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%
YoY %	3.23%	2.99%	-14.14%	2.75%	3.53%	9.50%	-	-
Horiz. %	106.34%	103.01%	100.02%	116.49%	113.37%	109.50%	100.00%	-
NOSH	1,000,531	999,310	999,957	1,000,204	1,011,875	999,804	999,977	0.03%
YoY %	0.12%	-0.06%	-0.02%	-1.15%	1.21%	-0.02%	-	-
Horiz. %	100.06%	99.93%	100.00%	100.02%	101.19%	99.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	81.56%	45.50%	60.03%	74.28%	72.34%	87.42%	85.23%	-
YoY %	79.25%	-24.20%	-19.18%	2.68%	-17.25%	2.57%	-	-
Horiz. %	95.69%	53.38%	70.43%	87.15%	84.88%	102.57%	100.00%	-
ROE	13.63%	9.16%	13.82%	19.57%	24.18%	33.33%	34.83%	-
YoY %	48.80%	-33.72%	-29.38%	-19.07%	-27.45%	-4.31%	-	-
Horiz. %	39.13%	26.30%	39.68%	56.19%	69.42%	95.69%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	30.35	35.95	47.78	59.32	71.27	77.41	72.11	-43.74%
YoY %	-15.58%	-24.76%	-19.45%	-16.77%	-7.93%	7.35%	-	-
Horiz. %	42.09%	49.85%	66.26%	82.26%	98.84%	107.35%	100.00%	-
EPS	24.37	15.87	23.25	38.32	45.55	61.37	58.56	-44.17%
YoY %	53.56%	-31.74%	-39.33%	-15.87%	-25.78%	4.80%	-	-
Horiz. %	41.62%	27.10%	39.70%	65.44%	77.78%	104.80%	100.00%	-
DPS	15.00	30.00	30.00	40.00	40.00	40.00	40.00	-47.90%
YoY %	-50.00%	0.00%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.50%	75.00%	75.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.7871	1.7333	1.6819	1.9583	1.8839	1.8416	1.6815	4.13%
YoY %	3.10%	3.06%	-14.11%	3.95%	2.30%	9.52%	-	-
Horiz. %	106.28%	103.08%	100.02%	116.46%	112.04%	109.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,000,204
RPS	30.37	35.92	47.77	59.34	72.12	77.39	72.11	-43.72%
YoY %	-15.45%	-24.81%	-19.50%	-17.72%	-6.81%	7.32%	-	-
Horiz. %	42.12%	49.81%	66.25%	82.29%	100.01%	107.32%	100.00%	-
EPS	24.38	15.86	23.25	38.33	46.09	61.36	58.56	-44.15%
YoY %	53.72%	-31.78%	-39.34%	-16.84%	-24.89%	4.78%	-	-
Horiz. %	41.63%	27.08%	39.70%	65.45%	78.71%	104.78%	100.00%	-
DPS	15.01	30.36	30.36	40.36	40.36	40.00	40.00	-47.88%
YoY %	-50.56%	0.00%	-24.78%	0.00%	0.90%	0.00%	-	-
Horiz. %	37.52%	75.90%	75.90%	100.90%	100.90%	100.00%	100.00%	-
NAPS	1.7881	1.7321	1.6818	1.9587	1.9063	1.8412	1.6815	4.17%
YoY %	3.23%	2.99%	-14.14%	2.75%	3.54%	9.50%	-	-
Horiz. %	106.34%	103.01%	100.02%	116.49%	113.37%	109.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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	10.61	8.46	6.40	5.23	3.35	3.95	5.08	63.17%
YoY %	25.41%	32.19%	22.37%	56.12%	-15.19%	-22.24%	-	-
Horiz. %	208.86%	166.54%	125.98%	102.95%	65.94%	77.76%	100.00%	-
P/EPS	13.21	19.16	13.16	8.09	5.25	4.99	6.25	64.47%
YoY %	-31.05%	45.59%	62.67%	54.10%	5.21%	-20.16%	-	-
Horiz. %	211.36%	306.56%	210.56%	129.44%	84.00%	79.84%	100.00%	-
EY	7.57	5.22	7.60	12.36	19.06	20.06	16.00	-39.19%
YoY %	45.02%	-31.32%	-38.51%	-35.15%	-4.99%	25.37%	-	-
Horiz. %	47.31%	32.62%	47.50%	77.25%	119.12%	125.37%	100.00%	-
DY	4.66	9.87	9.80	12.90	16.74	13.07	10.93	-43.26%
YoY %	-52.79%	0.71%	-24.03%	-22.94%	28.08%	19.58%	-	-
Horiz. %	42.63%	90.30%	89.66%	118.02%	153.16%	119.58%	100.00%	-
P/NAPS	1.80	1.75	1.82	1.58	1.27	1.66	2.18	-11.95%
YoY %	2.86%	-3.85%	15.19%	24.41%	-23.49%	-23.85%	-	-
Horiz. %	82.57%	80.28%	83.49%	72.48%	58.26%	76.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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	10.15	8.79	6.55	5.60	3.89	2.98	4.80	64.52%
YoY %	15.47%	34.20%	16.96%	43.96%	30.54%	-37.92%	-	-
Horiz. %	211.46%	183.12%	136.46%	116.67%	81.04%	62.08%	100.00%	-
P/EPS	12.64	19.91	13.46	8.66	6.08	3.76	5.91	65.76%
YoY %	-36.51%	47.92%	55.43%	42.43%	61.70%	-36.38%	-	-
Horiz. %	213.87%	336.89%	227.75%	146.53%	102.88%	63.62%	100.00%	-
EY	7.91	5.02	7.43	11.54	16.44	26.57	16.93	-39.70%
YoY %	57.57%	-32.44%	-35.62%	-29.81%	-38.13%	56.94%	-	-
Horiz. %	46.72%	29.65%	43.89%	68.16%	97.11%	156.94%	100.00%	-
DY	4.87	9.49	9.58	12.05	14.44	17.32	11.56	-43.71%
YoY %	-48.68%	-0.94%	-20.50%	-16.55%	-16.63%	49.83%	-	-
Horiz. %	42.13%	82.09%	82.87%	104.24%	124.91%	149.83%	100.00%	-
P/NAPS	1.72	1.82	1.86	1.70	1.47	1.25	2.06	-11.30%
YoY %	-5.49%	-2.15%	9.41%	15.65%	17.60%	-39.32%	-	-
Horiz. %	83.50%	88.35%	90.29%	82.52%	71.36%	60.68%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 16:55:00

EMA 5

5 Mins

SELL

2024-07-01 16:40:00

ADX

10 Mins

BUY

2024-07-01 16:25:00

ADX

5 Mins

BUY

2024-07-01 16:15:00

ADX

5 Mins

SELL

2024-07-01 16:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

906

HLIND

HONG LEONG INDUSTRIES BHD

884

JCY

JCY INTERNATIONAL BERHAD

686

NOTION

NOTION VTEC BHD

478

GENTING

GENTING BHD

472

YTLPOWR

YTL POWER INTERNATIONAL BHD

464

DNEX

DAGANG NEXCHANGE BERHAD

438

SNS

SNS NETWORK TECHNOLOGY BERHAD

424

SALCON

SALCON BHD

361

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

104,885,500

SNS

0.84

+0.085

85,056,900

NOVAMSC

0.24

+0.025

78,117,300

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.79

+0.085

70,695,800

MYEG

0.995

-0.025

69,924,200

INGENIEU

0.055

+0.005

61,304,600

E&O-LR

0.055

+0.01

56,261,700

EATECH

0.365

+0.025

50,262,400

More active Stocks

NESTLE

122.40

+0.90

168,800

AMWAY

7.20

+0.28

28,100

UTDPLT

24.76

+0.26

145,800

TENAGA

14.00

+0.22

8,812,200

DLADY

36.40

+0.22

25,700

HUMEIND

3.54

+0.19

2,375,800

SAM

6.33

+0.18

141,100

YTL

3.62

+0.17

13,922,900

HLBANK

19.36

+0.16

434,300

HEIM

22.20

+0.16

191,200

More gainer Stocks

MPI

38.82

-0.60

8,700

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

25,000

ORIENT

6.97

-0.18

1,220,900

SUPERLN

1.13

-0.17

10,066,900

KLK

20.48

-0.16

476,600

NIKKEI-HA

0.07

-0.15

26,100

KHIND

2.65

-0.13

7,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

26,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More