[MAYBULK] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 45.42%
YoY- -53.05%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 303,707 721,158 608,142 441,600 395,783 382,288 213,009 6.08%
PBT 248,257 525,750 580,295 313,487 651,180 284,537 129,977 11.37%
Tax -545 -4,076 -2,529 -1,161 -26 -10,458 -3,706 -27.32%
NP 247,712 521,674 577,766 312,326 651,154 274,079 126,271 11.87%
-
NP to SH 243,799 460,862 544,592 300,565 640,164 274,079 126,271 11.57%
-
Tax Rate 0.22% 0.78% 0.44% 0.37% 0.00% 3.68% 2.85% -
Total Cost 55,995 199,484 30,376 129,274 -255,371 108,209 86,738 -7.02%
-
Net Worth 1,787,092 1,883,744 1,694,975 1,554,105 1,499,642 916,076 631,426 18.91%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 149,999 399,967 379,994 240,003 135,996 95,999 - -
Div Payout % 61.53% 86.79% 69.78% 79.85% 21.24% 35.03% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,787,092 1,883,744 1,694,975 1,554,105 1,499,642 916,076 631,426 18.91%
NOSH 999,995 999,917 999,985 800,013 799,980 799,997 714,202 5.76%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 81.56% 72.34% 95.01% 70.73% 164.52% 71.69% 59.28% -
ROE 13.64% 24.47% 32.13% 19.34% 42.69% 29.92% 20.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.37 72.12 60.82 55.20 49.47 47.79 29.82 0.30%
EPS 24.38 46.09 54.46 37.57 80.02 34.26 17.68 5.49%
DPS 15.00 40.00 38.00 30.00 17.00 12.00 0.00 -
NAPS 1.7871 1.8839 1.695 1.9426 1.8746 1.1451 0.8841 12.43%
Adjusted Per Share Value based on latest NOSH - 799,784
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.56 72.57 61.19 44.44 39.83 38.47 21.43 6.08%
EPS 24.53 46.37 54.80 30.24 64.42 27.58 12.71 11.57%
DPS 15.09 40.25 38.24 24.15 13.68 9.66 0.00 -
NAPS 1.7983 1.8955 1.7056 1.5638 1.509 0.9218 0.6354 18.91%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.22 2.39 4.46 2.56 2.10 2.58 1.83 -
P/RPS 10.60 3.31 7.33 4.64 4.24 5.40 6.14 9.51%
P/EPS 13.21 5.19 8.19 6.81 2.62 7.53 10.35 4.14%
EY 7.57 19.28 12.21 14.68 38.11 13.28 9.66 -3.97%
DY 4.66 16.74 8.52 11.72 8.10 4.65 0.00 -
P/NAPS 1.80 1.27 2.63 1.32 1.12 2.25 2.07 -2.30%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 25/02/09 18/02/08 27/02/07 24/02/06 23/02/05 25/03/04 -
Price 3.08 2.77 4.26 3.42 2.35 2.46 2.88 -
P/RPS 10.14 3.84 7.00 6.20 4.75 5.15 9.66 0.81%
P/EPS 12.63 6.01 7.82 9.10 2.94 7.18 16.29 -4.14%
EY 7.92 16.64 12.78 10.99 34.05 13.93 6.14 4.33%
DY 4.87 14.44 8.92 8.77 7.23 4.88 0.00 -
P/NAPS 1.72 1.47 2.51 1.76 1.25 2.15 3.26 -10.09%

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