[MAYBULK] YoY 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- 27.17%
YoY- 2631.53%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,037 63,792 84,725 82,614 138,123 190,911 107,989 -9.06%
PBT 17,380 33,934 69,454 90,049 4,420 160,097 95,766 -24.73%
Tax -243 -437 -743 -822 542 -239 -130 10.97%
NP 17,137 33,497 68,711 89,227 4,962 159,858 95,636 -24.89%
-
NP to SH 17,138 33,084 67,702 88,447 3,238 156,006 92,775 -24.51%
-
Tax Rate 1.40% 1.29% 1.07% 0.91% -12.26% 0.15% 0.14% -
Total Cost 43,900 30,295 16,014 -6,613 133,161 31,053 12,353 23.50%
-
Net Worth 1,716,199 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 1,553,661 1.67%
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 29,987 100,002 150,079 303,562 300,011 239,935 -29.26%
Div Payout % 175.05% 90.64% 147.71% 169.68% 9,375.00% 192.31% 258.62% -
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 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 1,553,661 1.67%
NOSH 1,000,000 999,573 1,000,029 1,000,531 1,011,875 1,000,038 799,784 3.79%
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 28.08% 52.51% 81.10% 108.00% 3.59% 83.73% 88.56% -
ROE 1.00% 1.90% 4.02% 4.95% 0.17% 9.20% 5.97% -
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 6.10 6.38 8.47 8.26 13.65 19.09 13.50 -12.39%
EPS 1.71 3.31 6.77 8.84 0.32 15.60 11.60 -27.29%
DPS 3.00 3.00 10.00 15.00 30.00 30.00 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 6.14 6.42 8.53 8.31 13.90 19.21 10.87 -9.07%
EPS 1.72 3.33 6.81 8.90 0.33 15.70 9.34 -24.55%
DPS 3.02 3.02 10.06 15.10 30.55 30.19 24.14 -29.25%
NAPS 1.7269 1.7502 1.6964 1.7992 1.9182 1.7057 1.5634 1.67%
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 21.79 24.13 33.29 39.00 17.51 23.36 18.96 2.34%
P/EPS 77.61 46.53 41.65 36.43 746.88 28.59 22.07 23.29%
EY 1.29 2.15 2.40 2.75 0.13 3.50 4.53 -18.87%
DY 2.26 1.95 3.55 4.66 12.55 6.73 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 25.07 27.42 32.58 37.30 20.29 22.31 25.33 -0.17%
P/EPS 89.28 52.87 40.77 34.84 865.63 27.31 29.48 20.26%
EY 1.12 1.89 2.45 2.87 0.12 3.66 3.39 -16.84%
DY 1.96 1.71 3.62 4.87 10.83 7.04 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