[MAYBULK] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -11.64%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 286,864 241,376 287,964 458,300 457,724 210,704 721,856 -14.24%
PBT 92,940 37,216 124,808 213,920 213,904 57,028 398,792 -21.54%
Tax -1,092 -960 -1,444 -1,552 -1,912 7,176 -10,948 -31.88%
NP 91,848 36,256 123,364 212,368 211,992 64,204 387,844 -21.33%
-
NP to SH 92,096 36,036 123,744 210,632 205,444 58,812 369,028 -20.64%
-
Tax Rate 1.17% 2.58% 1.16% 0.73% 0.89% -12.58% 2.75% -
Total Cost 195,016 205,120 164,600 245,932 245,732 146,500 334,012 -8.57%
-
Net Worth 1,875,000 1,753,900 1,695,799 1,712,534 1,791,239 1,958,699 1,723,896 1.40%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,875,000 1,753,900 1,695,799 1,712,534 1,791,239 1,958,699 1,723,896 1.40%
NOSH 1,000,000 1,000,000 1,000,000 999,203 999,241 1,000,204 999,534 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 32.02% 15.02% 42.84% 46.34% 46.31% 30.47% 53.73% -
ROE 4.91% 2.05% 7.30% 12.30% 11.47% 3.00% 21.41% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.69 24.14 28.80 45.87 45.81 21.07 72.22 -14.25%
EPS 9.20 3.60 12.36 21.08 20.56 5.88 36.92 -20.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.875 1.7539 1.6958 1.7139 1.7926 1.9583 1.7247 1.40%
Adjusted Per Share Value based on latest NOSH - 999,203
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.87 24.29 28.98 46.12 46.06 21.20 72.64 -14.24%
EPS 9.27 3.63 12.45 21.19 20.67 5.92 37.13 -20.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8867 1.7649 1.7064 1.7232 1.8024 1.971 1.7347 1.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.05 1.63 1.71 2.78 3.18 3.10 4.28 -
P/RPS 7.15 6.75 5.94 6.06 6.94 14.72 5.93 3.16%
P/EPS 22.26 45.23 13.82 13.19 15.47 52.72 11.59 11.48%
EY 4.49 2.21 7.24 7.58 6.47 1.90 8.63 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.93 1.01 1.62 1.77 1.58 2.48 -12.79%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 29/05/13 31/05/12 25/05/11 18/05/10 27/05/09 21/05/08 -
Price 1.75 1.62 1.62 2.26 2.99 3.32 4.38 -
P/RPS 6.10 6.71 5.63 4.93 6.53 15.76 6.06 0.10%
P/EPS 19.00 44.96 13.09 10.72 14.54 56.46 11.86 8.16%
EY 5.26 2.22 7.64 9.33 6.88 1.77 8.43 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.96 1.32 1.67 1.70 2.54 -15.41%

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