[MAYBULK] YoY Cumulative 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- 105.82%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 188,931 201,229 300,146 319,525 221,093 583,035 417,231 -12.35%
PBT 31,342 49,071 77,560 174,914 158,208 521,330 420,198 -35.09%
Tax -1,020 -543 -993 -953 277 -4,618 -2,290 -12.59%
NP 30,322 48,528 76,567 173,961 158,485 516,712 417,908 -35.39%
-
NP to SH 30,651 48,911 74,916 170,666 155,352 457,624 388,586 -34.48%
-
Tax Rate 3.25% 1.11% 1.28% 0.54% -0.18% 0.89% 0.54% -
Total Cost 158,609 152,701 223,579 145,564 62,608 66,323 -677 -
-
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 - - - - - 100,005 79,997 -
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 1.67% 2.84% 4.59% 10.33% 8.97% 24.85% 24.12% -
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 18.89 20.12 30.01 31.96 22.12 58.30 41.72 -12.36%
EPS 3.07 4.89 7.49 17.07 15.54 45.76 38.86 -34.46%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 8.00 -
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 19.01 20.25 30.20 32.15 22.25 58.67 41.98 -12.35%
EPS 3.08 4.92 7.54 17.17 15.63 46.05 39.10 -34.50%
DPS 0.00 0.00 0.00 0.00 0.00 10.06 8.05 -
NAPS 1.8439 1.7325 1.6429 1.6632 1.7436 1.8532 1.621 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 9.74 6.86 5.97 9.14 13.75 5.25 10.55 -1.32%
P/EPS 60.03 28.21 23.90 17.11 19.56 6.69 11.32 32.02%
EY 1.67 3.54 4.18 5.85 5.11 14.95 8.83 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 3.27 1.82 -
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 9.10 6.51 5.53 8.98 14.29 3.96 11.89 -4.35%
P/EPS 56.12 26.78 22.16 16.81 20.33 5.05 12.76 27.97%
EY 1.78 3.73 4.51 5.95 4.92 19.81 7.83 -21.85%
DY 0.00 0.00 0.00 0.00 0.00 4.33 1.61 -
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