[MAYBULK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.94%
YoY- 99.19%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 420,996 246,138 732,980 507,110 431,454 400,182 384,484 1.52%
PBT 173,690 175,476 653,340 577,142 286,682 1,085,092 311,068 -9.25%
Tax -2,012 1,532 -6,510 -3,950 -638 944 -10,654 -24.24%
NP 171,678 177,008 646,830 573,192 286,044 1,086,036 300,414 -8.90%
-
NP to SH 165,842 171,600 628,304 546,238 274,230 1,072,538 300,414 -9.42%
-
Tax Rate 1.16% -0.87% 1.00% 0.68% 0.22% -0.09% 3.42% -
Total Cost 249,318 69,130 86,150 -66,082 145,410 -685,854 84,070 19.85%
-
Net Worth 1,643,016 1,681,900 1,681,243 1,551,908 800,162 1,356,873 792,865 12.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 199,969 160,011 - - - -
Div Payout % - - 31.83% 29.29% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,643,016 1,681,900 1,681,243 1,551,908 800,162 1,356,873 792,865 12.90%
NOSH 1,000,253 1,000,000 999,847 1,000,069 800,162 800,043 799,824 3.79%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 40.78% 71.91% 88.25% 113.03% 66.30% 271.39% 78.13% -
ROE 10.09% 10.20% 37.37% 35.20% 34.27% 79.04% 37.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.09 24.61 73.31 50.71 53.92 50.02 48.07 -2.18%
EPS 16.58 17.16 62.84 54.62 27.42 134.06 37.56 -12.73%
DPS 0.00 0.00 20.00 16.00 0.00 0.00 0.00 -
NAPS 1.6426 1.6819 1.6815 1.5518 1.00 1.696 0.9913 8.77%
Adjusted Per Share Value based on latest NOSH - 999,729
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.10 24.61 73.30 50.71 43.15 40.02 38.45 1.52%
EPS 16.58 17.16 62.83 54.62 27.42 107.25 30.04 -9.42%
DPS 0.00 0.00 20.00 16.00 0.00 0.00 0.00 -
NAPS 1.643 1.6819 1.6812 1.5519 0.8002 1.3569 0.7929 12.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.84 3.06 3.66 3.50 2.14 2.32 2.25 -
P/RPS 6.75 12.43 4.99 6.90 3.97 4.64 4.68 6.29%
P/EPS 17.13 17.83 5.82 6.41 6.24 1.73 5.99 19.12%
EY 5.84 5.61 17.17 15.61 16.01 57.78 16.69 -16.04%
DY 0.00 0.00 5.46 4.57 0.00 0.00 0.00 -
P/NAPS 1.73 1.82 2.18 2.26 2.14 1.37 2.27 -4.42%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 20/08/08 20/08/07 22/08/06 22/08/05 26/08/04 -
Price 2.87 3.13 3.46 3.74 2.42 2.34 2.20 -
P/RPS 6.82 12.72 4.72 7.38 4.49 4.68 4.58 6.85%
P/EPS 17.31 18.24 5.51 6.85 7.06 1.75 5.86 19.77%
EY 5.78 5.48 18.16 14.60 14.16 57.29 17.07 -16.50%
DY 0.00 0.00 5.78 4.28 0.00 0.00 0.00 -
P/NAPS 1.75 1.86 2.06 2.41 2.42 1.38 2.22 -3.88%

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