[MAYBULK] YoY 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- 33.36%
YoY- 65.54%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 82,614 138,123 190,911 107,989 101,140 105,458 66,965 3.55%
PBT 90,049 4,420 160,097 95,766 57,312 80,833 33,747 17.75%
Tax -822 542 -239 -130 60 -2,732 -1,715 -11.52%
NP 89,227 4,962 159,858 95,636 57,372 78,101 32,032 18.59%
-
NP to SH 88,447 3,238 156,006 92,775 56,045 78,101 32,032 18.42%
-
Tax Rate 0.91% -12.26% 0.15% 0.14% -0.10% 3.38% 5.08% -
Total Cost -6,613 133,161 31,053 12,353 43,768 27,357 34,933 -
-
Net Worth 1,788,050 1,906,271 1,695,065 1,553,661 799,576 916,326 632,131 18.90%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 150,079 303,562 300,011 239,935 135,928 96,025 - -
Div Payout % 169.68% 9,375.00% 192.31% 258.62% 242.53% 122.95% - -
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 1,788,050 1,906,271 1,695,065 1,553,661 799,576 916,326 632,131 18.90%
NOSH 1,000,531 1,011,875 1,000,038 799,784 799,576 800,215 714,999 5.75%
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 108.00% 3.59% 83.73% 88.56% 56.73% 74.06% 47.83% -
ROE 4.95% 0.17% 9.20% 5.97% 7.01% 8.52% 5.07% -
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 8.26 13.65 19.09 13.50 12.65 13.18 9.37 -2.07%
EPS 8.84 0.32 15.60 11.60 7.01 9.76 4.48 11.98%
DPS 15.00 30.00 30.00 30.00 17.00 12.00 0.00 -
NAPS 1.7871 1.8839 1.695 1.9426 1.00 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 8.31 13.90 19.21 10.87 10.18 10.61 6.74 3.54%
EPS 8.90 0.33 15.70 9.34 5.64 7.86 3.22 18.44%
DPS 15.10 30.55 30.19 24.14 13.68 9.66 0.00 -
NAPS 1.7992 1.9182 1.7057 1.5634 0.8046 0.9221 0.6361 18.90%
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 39.00 17.51 23.36 18.96 16.60 19.58 19.54 12.19%
P/EPS 36.43 746.88 28.59 22.07 29.96 26.43 40.85 -1.88%
EY 2.75 0.13 3.50 4.53 3.34 3.78 2.45 1.94%
DY 4.66 12.55 6.73 11.72 8.10 4.65 0.00 -
P/NAPS 1.80 1.27 2.63 1.32 2.10 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 37.30 20.29 22.31 25.33 18.58 18.67 30.75 3.26%
P/EPS 34.84 865.63 27.31 29.48 33.53 25.20 64.29 -9.69%
EY 2.87 0.12 3.66 3.39 2.98 3.97 1.56 10.68%
DY 4.87 10.83 7.04 8.77 7.23 4.88 0.00 -
P/NAPS 1.72 1.47 2.51 1.76 2.35 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