[MAYBULK] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -19.28%
YoY- -3.36%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 252,222 273,552 429,914 420,996 246,138 732,980 507,110 -10.97%
PBT 45,470 64,250 153,000 173,690 175,476 653,340 577,142 -34.49%
Tax -1,054 -1,260 -1,708 -2,012 1,532 -6,510 -3,950 -19.74%
NP 44,416 62,990 151,292 171,678 177,008 646,830 573,192 -34.68%
-
NP to SH 44,218 63,636 149,090 165,842 171,600 628,304 546,238 -34.20%
-
Tax Rate 2.32% 1.96% 1.12% 1.16% -0.87% 1.00% 0.68% -
Total Cost 207,806 210,562 278,622 249,318 69,130 86,150 -66,082 -
-
Net Worth 1,739,199 1,740,000 1,628,182 1,643,016 1,681,900 1,681,243 1,551,908 1.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 199,969 160,011 -
Div Payout % - - - - - 31.83% 29.29% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,739,199 1,740,000 1,628,182 1,643,016 1,681,900 1,681,243 1,551,908 1.91%
NOSH 1,000,000 1,000,000 1,000,604 1,000,253 1,000,000 999,847 1,000,069 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.61% 23.03% 35.19% 40.78% 71.91% 88.25% 113.03% -
ROE 2.54% 3.66% 9.16% 10.09% 10.20% 37.37% 35.20% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.22 27.36 42.97 42.09 24.61 73.31 50.71 -10.97%
EPS 4.42 6.36 14.90 16.58 17.16 62.84 54.62 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 16.00 -
NAPS 1.7392 1.74 1.6272 1.6426 1.6819 1.6815 1.5518 1.91%
Adjusted Per Share Value based on latest NOSH - 998,734
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.38 27.53 43.26 42.36 24.77 73.76 51.03 -10.97%
EPS 4.45 6.40 15.00 16.69 17.27 63.22 54.97 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 20.12 16.10 -
NAPS 1.7501 1.7509 1.6384 1.6533 1.6924 1.6918 1.5616 1.91%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.75 1.59 2.12 2.84 3.06 3.66 3.50 -
P/RPS 6.94 5.81 4.93 6.75 12.43 4.99 6.90 0.09%
P/EPS 39.58 24.99 14.23 17.13 17.83 5.82 6.41 35.40%
EY 2.53 4.00 7.03 5.84 5.61 17.17 15.61 -26.14%
DY 0.00 0.00 0.00 0.00 0.00 5.46 4.57 -
P/NAPS 1.01 0.91 1.30 1.73 1.82 2.18 2.26 -12.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 23/08/12 24/08/11 24/08/10 26/08/09 20/08/08 20/08/07 -
Price 1.75 1.59 2.01 2.87 3.13 3.46 3.74 -
P/RPS 6.94 5.81 4.68 6.82 12.72 4.72 7.38 -1.01%
P/EPS 39.58 24.99 13.49 17.31 18.24 5.51 6.85 33.92%
EY 2.53 4.00 7.41 5.78 5.48 18.16 14.60 -25.31%
DY 0.00 0.00 0.00 0.00 0.00 5.78 4.28 -
P/NAPS 1.01 0.91 1.24 1.75 1.86 2.06 2.41 -13.48%

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