[MAYBULK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -20.11%
YoY- -64.0%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 262,266 265,021 285,757 321,354 363,938 384,871 408,709 -25.50%
PBT 66,451 83,005 67,119 89,216 111,494 147,014 234,023 -56.63%
Tax -786 -980 -1,206 -1,403 -1,430 -1,736 -1,544 -36.11%
NP 65,665 82,025 65,913 87,813 110,064 145,278 232,479 -56.78%
-
NP to SH 66,049 81,995 65,273 86,278 108,000 142,618 229,992 -56.30%
-
Tax Rate 1.18% 1.18% 1.80% 1.57% 1.28% 1.18% 0.66% -
Total Cost 196,601 182,996 219,844 233,541 253,874 239,593 176,230 7.52%
-
Net Worth 1,716,199 1,721,699 1,740,000 1,695,799 1,739,357 1,513,958 1,626,234 3.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 30,000 29,987 29,987 29,987 29,987 100,002 100,002 -55.02%
Div Payout % 45.42% 36.57% 45.94% 34.76% 27.77% 70.12% 43.48% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,716,199 1,721,699 1,740,000 1,695,799 1,739,357 1,513,958 1,626,234 3.63%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 927,500 999,406 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 25.04% 30.95% 23.07% 27.33% 30.24% 37.75% 56.88% -
ROE 3.85% 4.76% 3.75% 5.09% 6.21% 9.42% 14.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.23 26.50 28.58 32.14 36.41 41.50 40.90 -25.53%
EPS 6.60 8.20 6.53 8.63 10.80 15.38 23.01 -56.34%
DPS 3.00 3.00 3.00 3.00 3.00 10.78 10.00 -55.02%
NAPS 1.7162 1.7217 1.74 1.6958 1.7401 1.6323 1.6272 3.59%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.39 26.67 28.75 32.34 36.62 38.73 41.13 -25.50%
EPS 6.65 8.25 6.57 8.68 10.87 14.35 23.14 -56.28%
DPS 3.02 3.02 3.02 3.02 3.02 10.06 10.06 -55.00%
NAPS 1.7269 1.7325 1.7509 1.7064 1.7502 1.5234 1.6364 3.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.33 1.38 1.59 1.71 1.54 1.79 2.12 -
P/RPS 5.07 5.21 5.56 5.32 4.23 4.31 5.18 -1.41%
P/EPS 20.14 16.83 24.36 19.82 14.25 11.64 9.21 68.07%
EY 4.97 5.94 4.11 5.05 7.02 8.59 10.86 -40.47%
DY 2.26 2.17 1.89 1.75 1.95 6.02 4.72 -38.65%
P/NAPS 0.77 0.80 0.91 1.01 0.89 1.10 1.30 -29.35%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 23/08/12 31/05/12 28/02/12 23/11/11 24/08/11 -
Price 1.53 1.31 1.59 1.62 1.75 1.66 2.01 -
P/RPS 5.83 4.94 5.56 5.04 4.81 4.00 4.92 11.92%
P/EPS 23.16 15.98 24.36 18.78 16.20 10.80 8.73 91.07%
EY 4.32 6.26 4.11 5.33 6.17 9.26 11.45 -47.63%
DY 1.96 2.29 1.89 1.85 1.71 6.50 4.98 -46.14%
P/NAPS 0.89 0.76 0.91 0.96 1.01 1.02 1.24 -19.75%

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