[MAYBULK] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -22.84%
YoY- -23.45%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 57,813 61,037 63,792 84,725 82,614 138,123 190,911 -18.03%
PBT 14,164 17,380 33,934 69,454 90,049 4,420 160,097 -33.22%
Tax -48 -243 -437 -743 -822 542 -239 -23.45%
NP 14,116 17,137 33,497 68,711 89,227 4,962 159,858 -33.24%
-
NP to SH 13,881 17,138 33,084 67,702 88,447 3,238 156,006 -33.15%
-
Tax Rate 0.34% 1.40% 1.29% 1.07% 0.91% -12.26% 0.15% -
Total Cost 43,697 43,900 30,295 16,014 -6,613 133,161 31,053 5.85%
-
Net Worth 1,858,700 1,716,199 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 1.54%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 30,000 30,000 29,987 100,002 150,079 303,562 300,011 -31.84%
Div Payout % 216.12% 175.05% 90.64% 147.71% 169.68% 9,375.00% 192.31% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,858,700 1,716,199 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 1.54%
NOSH 1,000,000 1,000,000 999,573 1,000,029 1,000,531 1,011,875 1,000,038 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.42% 28.08% 52.51% 81.10% 108.00% 3.59% 83.73% -
ROE 0.75% 1.00% 1.90% 4.02% 4.95% 0.17% 9.20% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.78 6.10 6.38 8.47 8.26 13.65 19.09 -18.04%
EPS 1.39 1.71 3.31 6.77 8.84 0.32 15.60 -33.14%
DPS 3.00 3.00 3.00 10.00 15.00 30.00 30.00 -31.84%
NAPS 1.8587 1.7162 1.7401 1.6858 1.7871 1.8839 1.695 1.54%
Adjusted Per Share Value based on latest NOSH - 1,000,029
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.78 6.10 6.38 8.47 8.26 13.81 19.09 -18.04%
EPS 1.39 1.71 3.31 6.77 8.84 0.32 15.60 -33.14%
DPS 3.00 3.00 3.00 10.00 15.01 30.36 30.00 -31.84%
NAPS 1.8587 1.7162 1.7394 1.6858 1.7881 1.9063 1.6951 1.54%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.77 1.33 1.54 2.82 3.22 2.39 4.46 -
P/RPS 30.62 21.79 24.13 33.29 39.00 17.51 23.36 4.60%
P/EPS 127.51 77.61 46.53 41.65 36.43 746.88 28.59 28.26%
EY 0.78 1.29 2.15 2.40 2.75 0.13 3.50 -22.11%
DY 1.69 2.26 1.95 3.55 4.66 12.55 6.73 -20.55%
P/NAPS 0.95 0.77 0.89 1.67 1.80 1.27 2.63 -15.59%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 28/02/12 23/02/11 22/02/10 25/02/09 18/02/08 -
Price 2.10 1.53 1.75 2.76 3.08 2.77 4.26 -
P/RPS 36.32 25.07 27.42 32.58 37.30 20.29 22.31 8.45%
P/EPS 151.29 89.28 52.87 40.77 34.84 865.63 27.31 32.98%
EY 0.66 1.12 1.89 2.45 2.87 0.12 3.66 -24.81%
DY 1.43 1.96 1.71 3.62 4.87 10.83 7.04 -23.31%
P/NAPS 1.13 0.89 1.01 1.64 1.72 1.47 2.51 -12.44%

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