[MAYBULK] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 395,783 382,288 213,009 195,773 26.41%
PBT 651,180 284,537 129,977 69,272 110.90%
Tax -26 -10,458 -3,706 -1,548 -74.35%
NP 651,154 274,079 126,271 67,724 112.49%
-
NP to SH 640,164 274,079 126,271 67,724 111.29%
-
Tax Rate 0.00% 3.68% 2.85% 2.23% -
Total Cost -255,371 108,209 86,738 128,049 -
-
Net Worth 1,499,642 916,076 631,426 851,137 20.75%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 135,996 95,999 - 154,077 -4.07%
Div Payout % 21.24% 35.03% - 227.51% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,499,642 916,076 631,426 851,137 20.75%
NOSH 799,980 799,997 714,202 700,351 4.52%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 164.52% 71.69% 59.28% 34.59% -
ROE 42.69% 29.92% 20.00% 7.96% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 49.47 47.79 29.82 27.95 20.94%
EPS 80.02 34.26 17.68 9.67 102.13%
DPS 17.00 12.00 0.00 22.00 -8.22%
NAPS 1.8746 1.1451 0.8841 1.2153 15.52%
Adjusted Per Share Value based on latest NOSH - 702,017
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.83 38.47 21.43 19.70 26.42%
EPS 64.42 27.58 12.71 6.81 111.34%
DPS 13.68 9.66 0.00 15.50 -4.07%
NAPS 1.509 0.9218 0.6354 0.8565 20.75%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 - -
Price 2.10 2.58 1.83 0.00 -
P/RPS 4.24 5.40 6.14 0.00 -
P/EPS 2.62 7.53 10.35 0.00 -
EY 38.11 13.28 9.66 0.00 -
DY 8.10 4.65 0.00 0.00 -
P/NAPS 1.12 2.25 2.07 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/06 23/02/05 25/03/04 - -
Price 2.35 2.46 2.88 0.00 -
P/RPS 4.75 5.15 9.66 0.00 -
P/EPS 2.94 7.18 16.29 0.00 -
EY 34.05 13.93 6.14 0.00 -
DY 7.23 4.88 0.00 0.00 -
P/NAPS 1.25 2.15 3.26 0.00 -

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
Post a Comment