[MAYBULK] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 240.52%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 214,957 210,498 123,069 366,490 253,555 215,727 200,091 1.20%
PBT 76,500 86,845 87,738 326,670 288,571 143,341 542,546 -27.84%
Tax -854 -1,006 766 -3,255 -1,975 -319 472 -
NP 75,646 85,839 88,504 323,415 286,596 143,022 543,018 -27.98%
-
NP to SH 74,545 82,921 85,800 314,152 273,119 137,115 536,269 -28.01%
-
Tax Rate 1.12% 1.16% -0.87% 1.00% 0.68% 0.22% -0.09% -
Total Cost 139,311 124,659 34,565 43,075 -33,041 72,705 -342,927 -
-
Net Worth 1,628,182 1,643,016 1,681,900 1,681,243 1,551,908 800,162 1,356,873 3.08%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 99,984 80,005 - - -
Div Payout % - - - 31.83% 29.29% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,628,182 1,643,016 1,681,900 1,681,243 1,551,908 800,162 1,356,873 3.08%
NOSH 1,000,604 1,000,253 1,000,000 999,847 1,000,069 800,162 800,043 3.79%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 35.19% 40.78% 71.91% 88.25% 113.03% 66.30% 271.39% -
ROE 4.58% 5.05% 5.10% 18.69% 17.60% 17.14% 39.52% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.48 21.04 12.31 36.65 25.35 26.96 25.01 -2.50%
EPS 7.45 8.29 8.58 31.42 27.31 13.71 67.03 -30.64%
DPS 0.00 0.00 0.00 10.00 8.00 0.00 0.00 -
NAPS 1.6272 1.6426 1.6819 1.6815 1.5518 1.00 1.696 -0.68%
Adjusted Per Share Value based on latest NOSH - 999,977
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.63 21.18 12.38 36.88 25.51 21.71 20.13 1.20%
EPS 7.50 8.34 8.63 31.61 27.48 13.80 53.96 -28.01%
DPS 0.00 0.00 0.00 10.06 8.05 0.00 0.00 -
NAPS 1.6384 1.6533 1.6924 1.6918 1.5616 0.8052 1.3654 3.08%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.12 2.84 3.06 3.66 3.50 2.14 2.32 -
P/RPS 9.87 13.50 24.86 9.99 13.80 7.94 9.28 1.03%
P/EPS 28.46 34.26 35.66 11.65 12.82 12.49 3.46 42.05%
EY 3.51 2.92 2.80 8.58 7.80 8.01 28.89 -29.61%
DY 0.00 0.00 0.00 2.73 2.29 0.00 0.00 -
P/NAPS 1.30 1.73 1.82 2.18 2.26 2.14 1.37 -0.86%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 24/08/10 26/08/09 20/08/08 20/08/07 22/08/06 22/08/05 -
Price 2.01 2.87 3.13 3.46 3.74 2.42 2.34 -
P/RPS 9.36 13.64 25.43 9.44 14.75 8.98 9.36 0.00%
P/EPS 26.98 34.62 36.48 11.01 13.69 14.12 3.49 40.59%
EY 3.71 2.89 2.74 9.08 7.30 7.08 28.65 -28.86%
DY 0.00 0.00 0.00 2.89 2.14 0.00 0.00 -
P/NAPS 1.24 1.75 1.86 2.06 2.41 2.42 1.38 -1.76%

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