[MAYBULK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.71%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 268,305 400,194 426,033 294,790 777,380 556,308 444,814 -8.07%
PBT 65,428 103,413 233,218 210,944 695,106 560,264 288,818 -21.90%
Tax -724 -1,324 -1,270 369 -6,157 -3,053 -1,374 -10.11%
NP 64,704 102,089 231,948 211,313 688,949 557,210 287,444 -21.98%
-
NP to SH 65,214 99,888 227,554 207,136 610,165 518,114 275,577 -21.33%
-
Tax Rate 1.11% 1.28% 0.54% -0.17% 0.89% 0.54% 0.48% -
Total Cost 203,601 298,105 194,085 83,477 88,430 -902 157,370 4.38%
-
Net Worth 1,721,699 1,632,648 1,652,870 1,732,764 1,841,696 1,610,941 800,115 13.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 133,340 106,662 - -
Div Payout % - - - - 21.85% 20.59% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,721,699 1,632,648 1,652,870 1,732,764 1,841,696 1,610,941 800,115 13.61%
NOSH 1,000,000 1,000,213 999,800 999,691 1,000,052 999,963 800,115 3.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 24.12% 25.51% 54.44% 71.68% 88.62% 100.16% 64.62% -
ROE 3.79% 6.12% 13.77% 11.95% 33.13% 32.16% 34.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.83 40.01 42.61 29.49 77.73 55.63 55.59 -11.42%
EPS 6.52 9.99 22.76 20.72 61.01 51.81 27.56 -21.33%
DPS 0.00 0.00 0.00 0.00 13.33 10.67 0.00 -
NAPS 1.7217 1.6323 1.6532 1.7333 1.8416 1.611 1.00 9.46%
Adjusted Per Share Value based on latest NOSH - 999,310
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.00 40.27 42.87 29.66 78.22 55.98 44.76 -8.07%
EPS 6.56 10.05 22.90 20.84 61.40 52.14 27.73 -21.33%
DPS 0.00 0.00 0.00 0.00 13.42 10.73 0.00 -
NAPS 1.7325 1.6429 1.6632 1.7436 1.8532 1.621 0.8051 13.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.38 1.79 2.92 3.04 3.06 4.40 2.48 -
P/RPS 5.14 4.47 6.85 10.31 3.94 7.91 4.46 2.39%
P/EPS 21.16 17.92 12.83 14.67 5.02 8.49 7.20 19.66%
EY 4.73 5.58 7.79 6.82 19.94 11.78 13.89 -16.42%
DY 0.00 0.00 0.00 0.00 4.36 2.42 0.00 -
P/NAPS 0.80 1.10 1.77 1.75 1.66 2.73 2.48 -17.17%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 23/11/11 23/11/10 25/11/09 19/11/08 22/11/07 21/11/06 -
Price 1.31 1.66 2.87 3.16 2.31 4.96 2.74 -
P/RPS 4.88 4.15 6.74 10.72 2.97 8.92 4.93 -0.16%
P/EPS 20.09 16.62 12.61 15.25 3.79 9.57 7.96 16.66%
EY 4.98 6.02 7.93 6.56 26.41 10.45 12.57 -14.28%
DY 0.00 0.00 0.00 0.00 5.77 2.15 0.00 -
P/NAPS 0.76 1.02 1.74 1.82 1.25 3.08 2.74 -19.22%

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