[MAYBULK] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -97.74%
YoY- -97.92%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 63,792 84,725 82,614 138,123 190,911 107,989 101,140 -7.39%
PBT 33,934 69,454 90,049 4,420 160,097 95,766 57,312 -8.36%
Tax -437 -743 -822 542 -239 -130 60 -
NP 33,497 68,711 89,227 4,962 159,858 95,636 57,372 -8.57%
-
NP to SH 33,084 67,702 88,447 3,238 156,006 92,775 56,045 -8.40%
-
Tax Rate 1.29% 1.07% 0.91% -12.26% 0.15% 0.14% -0.10% -
Total Cost 30,295 16,014 -6,613 133,161 31,053 12,353 43,768 -5.94%
-
Net Worth 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 1,553,661 799,576 13.82%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 29,987 100,002 150,079 303,562 300,011 239,935 135,928 -22.25%
Div Payout % 90.64% 147.71% 169.68% 9,375.00% 192.31% 258.62% 242.53% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 1,553,661 799,576 13.82%
NOSH 999,573 1,000,029 1,000,531 1,011,875 1,000,038 799,784 799,576 3.78%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 52.51% 81.10% 108.00% 3.59% 83.73% 88.56% 56.73% -
ROE 1.90% 4.02% 4.95% 0.17% 9.20% 5.97% 7.01% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.38 8.47 8.26 13.65 19.09 13.50 12.65 -10.77%
EPS 3.31 6.77 8.84 0.32 15.60 11.60 7.01 -11.75%
DPS 3.00 10.00 15.00 30.00 30.00 30.00 17.00 -25.09%
NAPS 1.7401 1.6858 1.7871 1.8839 1.695 1.9426 1.00 9.66%
Adjusted Per Share Value based on latest NOSH - 1,011,875
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.42 8.53 8.31 13.90 19.21 10.87 10.18 -7.39%
EPS 3.33 6.81 8.90 0.33 15.70 9.34 5.64 -8.40%
DPS 3.02 10.06 15.10 30.55 30.19 24.14 13.68 -22.24%
NAPS 1.7502 1.6964 1.7992 1.9182 1.7057 1.5634 0.8046 13.82%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.54 2.82 3.22 2.39 4.46 2.56 2.10 -
P/RPS 24.13 33.29 39.00 17.51 23.36 18.96 16.60 6.42%
P/EPS 46.53 41.65 36.43 746.88 28.59 22.07 29.96 7.60%
EY 2.15 2.40 2.75 0.13 3.50 4.53 3.34 -7.07%
DY 1.95 3.55 4.66 12.55 6.73 11.72 8.10 -21.11%
P/NAPS 0.89 1.67 1.80 1.27 2.63 1.32 2.10 -13.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 22/02/10 25/02/09 18/02/08 27/02/07 24/02/06 -
Price 1.75 2.76 3.08 2.77 4.26 3.42 2.35 -
P/RPS 27.42 32.58 37.30 20.29 22.31 25.33 18.58 6.69%
P/EPS 52.87 40.77 34.84 865.63 27.31 29.48 33.53 7.88%
EY 1.89 2.45 2.87 0.12 3.66 3.39 2.98 -7.30%
DY 1.71 3.62 4.87 10.83 7.04 8.77 7.23 -21.35%
P/NAPS 1.01 1.64 1.72 1.47 2.51 1.76 2.35 -13.12%

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