[MAYBULK] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 70.63%
YoY- 143.82%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 190,911 107,989 101,140 105,458 66,965 45,640 33.11%
PBT 160,097 95,766 57,312 80,833 33,747 8,072 81.69%
Tax -239 -130 60 -2,732 -1,715 -69 28.18%
NP 159,858 95,636 57,372 78,101 32,032 8,003 81.95%
-
NP to SH 156,006 92,775 56,045 78,101 32,032 8,003 81.06%
-
Tax Rate 0.15% 0.14% -0.10% 3.38% 5.08% 0.85% -
Total Cost 31,053 12,353 43,768 27,357 34,933 37,637 -3.77%
-
Net Worth 1,695,065 1,553,661 799,576 916,326 632,131 853,161 14.70%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 300,011 239,935 135,928 96,025 - 154,443 14.19%
Div Payout % 192.31% 258.62% 242.53% 122.95% - 1,929.82% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,695,065 1,553,661 799,576 916,326 632,131 853,161 14.70%
NOSH 1,000,038 799,784 799,576 800,215 714,999 702,017 7.32%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 83.73% 88.56% 56.73% 74.06% 47.83% 17.54% -
ROE 9.20% 5.97% 7.01% 8.52% 5.07% 0.94% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.09 13.50 12.65 13.18 9.37 6.50 24.03%
EPS 15.60 11.60 7.01 9.76 4.48 1.14 68.70%
DPS 30.00 30.00 17.00 12.00 0.00 22.00 6.39%
NAPS 1.695 1.9426 1.00 1.1451 0.8841 1.2153 6.87%
Adjusted Per Share Value based on latest NOSH - 800,215
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.09 10.80 10.11 10.55 6.70 4.56 33.13%
EPS 15.60 9.28 5.60 7.81 3.20 0.80 81.07%
DPS 30.00 23.99 13.59 9.60 0.00 15.44 14.19%
NAPS 1.6951 1.5537 0.7996 0.9163 0.6321 0.8532 14.70%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 4.46 2.56 2.10 2.58 1.83 0.00 -
P/RPS 23.36 18.96 16.60 19.58 19.54 0.00 -
P/EPS 28.59 22.07 29.96 26.43 40.85 0.00 -
EY 3.50 4.53 3.34 3.78 2.45 0.00 -
DY 6.73 11.72 8.10 4.65 0.00 0.00 -
P/NAPS 2.63 1.32 2.10 2.25 2.07 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/08 27/02/07 24/02/06 23/02/05 25/03/04 - -
Price 4.26 3.42 2.35 2.46 2.88 0.00 -
P/RPS 22.31 25.33 18.58 18.67 30.75 0.00 -
P/EPS 27.31 29.48 33.53 25.20 64.29 0.00 -
EY 3.66 3.39 2.98 3.97 1.56 0.00 -
DY 7.04 8.77 7.23 4.88 0.00 0.00 -
P/NAPS 2.51 1.76 2.35 2.15 3.26 0.00 -

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