[MAYBULK] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 56.93%
YoY- -47.1%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 262,266 363,938 404,250 303,707 721,158 608,142 441,600 -8.31%
PBT 66,451 111,494 244,368 248,257 525,750 580,295 313,487 -22.76%
Tax -786 -1,430 -1,696 -545 -4,076 -2,529 -1,161 -6.28%
NP 65,665 110,064 242,672 247,712 521,674 577,766 312,326 -22.86%
-
NP to SH 66,049 108,000 238,368 243,799 460,862 544,592 300,565 -22.29%
-
Tax Rate 1.18% 1.28% 0.69% 0.22% 0.78% 0.44% 0.37% -
Total Cost 196,601 253,874 161,578 55,995 199,484 30,376 129,274 7.23%
-
Net Worth 1,716,199 1,740,271 1,685,573 1,787,092 1,883,744 1,694,975 1,554,105 1.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 30,000 30,002 99,986 149,999 399,967 379,994 240,003 -29.26%
Div Payout % 45.42% 27.78% 41.95% 61.53% 86.79% 69.78% 79.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,716,199 1,740,271 1,685,573 1,787,092 1,883,744 1,694,975 1,554,105 1.66%
NOSH 1,000,000 1,000,098 999,865 999,995 999,917 999,985 800,013 3.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 25.04% 30.24% 60.03% 81.56% 72.34% 95.01% 70.73% -
ROE 3.85% 6.21% 14.14% 13.64% 24.47% 32.13% 19.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.23 36.39 40.43 30.37 72.12 60.82 55.20 -11.65%
EPS 6.60 10.80 23.84 24.38 46.09 54.46 37.57 -25.14%
DPS 3.00 3.00 10.00 15.00 40.00 38.00 30.00 -31.84%
NAPS 1.7162 1.7401 1.6858 1.7871 1.8839 1.695 1.9426 -2.04%
Adjusted Per Share Value based on latest NOSH - 1,000,531
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 26.23 36.39 40.43 30.37 72.12 60.81 44.16 -8.30%
EPS 6.60 10.80 23.84 24.38 46.09 54.46 30.06 -22.31%
DPS 3.00 3.00 10.00 15.00 40.00 38.00 24.00 -29.26%
NAPS 1.7162 1.7403 1.6856 1.7871 1.8837 1.695 1.5541 1.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.33 1.54 2.82 3.22 2.39 4.46 2.56 -
P/RPS 5.07 4.23 6.97 10.60 3.31 7.33 4.64 1.48%
P/EPS 20.14 14.26 11.83 13.21 5.19 8.19 6.81 19.78%
EY 4.97 7.01 8.45 7.57 19.28 12.21 14.68 -16.50%
DY 2.26 1.95 3.55 4.66 16.74 8.52 11.72 -23.97%
P/NAPS 0.77 0.89 1.67 1.80 1.27 2.63 1.32 -8.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 23/02/11 22/02/10 25/02/09 18/02/08 27/02/07 -
Price 1.53 1.75 2.76 3.08 2.77 4.26 3.42 -
P/RPS 5.83 4.81 6.83 10.14 3.84 7.00 6.20 -1.01%
P/EPS 23.16 16.21 11.58 12.63 6.01 7.82 9.10 16.83%
EY 4.32 6.17 8.64 7.92 16.64 12.78 10.99 -14.39%
DY 1.96 1.71 3.62 4.87 14.44 8.92 8.77 -22.08%
P/NAPS 0.89 1.01 1.64 1.72 1.47 2.51 1.76 -10.73%

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