[MAYBULK] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 37.21%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 251,908 268,305 400,194 426,033 294,790 777,380 556,308 -12.35%
PBT 41,789 65,428 103,413 233,218 210,944 695,106 560,264 -35.09%
Tax -1,360 -724 -1,324 -1,270 369 -6,157 -3,053 -12.59%
NP 40,429 64,704 102,089 231,948 211,313 688,949 557,210 -35.39%
-
NP to SH 40,868 65,214 99,888 227,554 207,136 610,165 518,114 -34.48%
-
Tax Rate 3.25% 1.11% 1.28% 0.54% -0.17% 0.89% 0.54% -
Total Cost 211,478 203,601 298,105 194,085 83,477 88,430 -902 -
-
Net Worth 1,832,399 1,721,699 1,632,648 1,652,870 1,732,764 1,841,696 1,610,941 2.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 133,340 106,662 -
Div Payout % - - - - - 21.85% 20.59% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,832,399 1,721,699 1,632,648 1,652,870 1,732,764 1,841,696 1,610,941 2.16%
NOSH 1,000,000 1,000,000 1,000,213 999,800 999,691 1,000,052 999,963 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.05% 24.12% 25.51% 54.44% 71.68% 88.62% 100.16% -
ROE 2.23% 3.79% 6.12% 13.77% 11.95% 33.13% 32.16% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.19 26.83 40.01 42.61 29.49 77.73 55.63 -12.35%
EPS 4.09 6.52 9.99 22.76 20.72 61.01 51.81 -34.47%
DPS 0.00 0.00 0.00 0.00 0.00 13.33 10.67 -
NAPS 1.8324 1.7217 1.6323 1.6532 1.7333 1.8416 1.611 2.16%
Adjusted Per Share Value based on latest NOSH - 1,000,513
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.19 26.83 40.02 42.60 29.48 77.74 55.63 -12.35%
EPS 4.09 6.52 9.99 22.76 20.71 61.02 51.81 -34.47%
DPS 0.00 0.00 0.00 0.00 0.00 13.33 10.67 -
NAPS 1.8324 1.7217 1.6326 1.6529 1.7328 1.8417 1.6109 2.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.84 1.38 1.79 2.92 3.04 3.06 4.40 -
P/RPS 7.30 5.14 4.47 6.85 10.31 3.94 7.91 -1.32%
P/EPS 45.02 21.16 17.92 12.83 14.67 5.02 8.49 32.01%
EY 2.22 4.73 5.58 7.79 6.82 19.94 11.78 -24.26%
DY 0.00 0.00 0.00 0.00 0.00 4.36 2.42 -
P/NAPS 1.00 0.80 1.10 1.77 1.75 1.66 2.73 -15.39%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 27/11/12 23/11/11 23/11/10 25/11/09 19/11/08 22/11/07 -
Price 1.72 1.31 1.66 2.87 3.16 2.31 4.96 -
P/RPS 6.83 4.88 4.15 6.74 10.72 2.97 8.92 -4.34%
P/EPS 42.09 20.09 16.62 12.61 15.25 3.79 9.57 27.97%
EY 2.38 4.98 6.02 7.93 6.56 26.41 10.45 -21.83%
DY 0.00 0.00 0.00 0.00 0.00 5.77 2.15 -
P/NAPS 0.94 0.76 1.02 1.74 1.82 1.25 3.08 -17.93%

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