[MAYBULK] YoY Cumulative 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- 61.45%
YoY- -3.36%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 126,111 136,776 214,957 210,498 123,069 366,490 253,555 -10.97%
PBT 22,735 32,125 76,500 86,845 87,738 326,670 288,571 -34.49%
Tax -527 -630 -854 -1,006 766 -3,255 -1,975 -19.74%
NP 22,208 31,495 75,646 85,839 88,504 323,415 286,596 -34.68%
-
NP to SH 22,109 31,818 74,545 82,921 85,800 314,152 273,119 -34.20%
-
Tax Rate 2.32% 1.96% 1.12% 1.16% -0.87% 1.00% 0.68% -
Total Cost 103,903 105,281 139,311 124,659 34,565 43,075 -33,041 -
-
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 - - - - - 99,984 80,005 -
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 1.27% 1.83% 4.58% 5.05% 5.10% 18.69% 17.60% -
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 12.61 13.68 21.48 21.04 12.31 36.65 25.35 -10.97%
EPS 2.21 3.18 7.45 8.29 8.58 31.42 27.31 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 8.00 -
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 12.69 13.76 21.63 21.18 12.38 36.88 25.51 -10.97%
EPS 2.22 3.20 7.50 8.34 8.63 31.61 27.48 -34.22%
DPS 0.00 0.00 0.00 0.00 0.00 10.06 8.05 -
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 13.88 11.62 9.87 13.50 24.86 9.99 13.80 0.09%
P/EPS 79.15 49.97 28.46 34.26 35.66 11.65 12.82 35.40%
EY 1.26 2.00 3.51 2.92 2.80 8.58 7.80 -26.18%
DY 0.00 0.00 0.00 0.00 0.00 2.73 2.29 -
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 13.88 11.62 9.36 13.64 25.43 9.44 14.75 -1.00%
P/EPS 79.15 49.97 26.98 34.62 36.48 11.01 13.69 33.93%
EY 1.26 2.00 3.71 2.89 2.74 9.08 7.30 -25.36%
DY 0.00 0.00 0.00 0.00 0.00 2.89 2.14 -
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