[MAYBULK] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.78%
YoY- 79.15%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 391,136 477,737 721,077 479,428 411,419 390,137 309,283 3.98%
PBT 247,364 286,818 618,394 457,610 254,031 671,549 216,370 2.25%
Tax -2,317 -55 -3,809 -2,817 -817 -7,424 -8,004 -18.65%
NP 245,047 286,763 614,585 454,793 253,214 664,125 208,366 2.73%
-
NP to SH 240,920 232,510 585,625 435,462 243,066 660,141 208,366 2.44%
-
Tax Rate 0.94% 0.02% 0.62% 0.62% 0.32% 1.11% 3.70% -
Total Cost 146,089 190,974 106,492 24,635 158,205 -273,988 100,917 6.35%
-
Net Worth 1,640,520 1,681,829 1,681,462 1,551,380 800,091 1,356,745 793,219 12.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 150,079 303,562 400,009 319,913 135,928 96,025 - -
Div Payout % 62.29% 130.56% 68.30% 73.47% 55.92% 14.55% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,640,520 1,681,829 1,681,462 1,551,380 800,091 1,356,745 793,219 12.86%
NOSH 998,734 999,957 999,977 999,729 800,091 799,967 800,180 3.76%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 62.65% 60.03% 85.23% 94.86% 61.55% 170.23% 67.37% -
ROE 14.69% 13.82% 34.83% 28.07% 30.38% 48.66% 26.27% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.16 47.78 72.11 47.96 51.42 48.77 38.65 0.21%
EPS 24.12 23.25 58.56 43.56 30.38 82.52 26.04 -1.26%
DPS 15.00 30.00 40.00 32.00 17.00 12.00 0.00 -
NAPS 1.6426 1.6819 1.6815 1.5518 1.00 1.696 0.9913 8.77%
Adjusted Per Share Value based on latest NOSH - 999,729
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 39.11 47.77 72.11 47.94 41.14 39.01 30.93 3.98%
EPS 24.09 23.25 58.56 43.55 24.31 66.01 20.84 2.44%
DPS 15.01 30.36 40.00 31.99 13.59 9.60 0.00 -
NAPS 1.6405 1.6818 1.6815 1.5514 0.8001 1.3567 0.7932 12.86%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.84 3.06 3.66 3.50 2.14 2.32 2.25 -
P/RPS 7.25 6.40 5.08 7.30 4.16 4.76 5.82 3.72%
P/EPS 11.77 13.16 6.25 8.04 7.04 2.81 8.64 5.28%
EY 8.49 7.60 16.00 12.45 14.20 35.57 11.57 -5.02%
DY 5.28 9.80 10.93 9.14 7.94 5.17 0.00 -
P/NAPS 1.73 1.82 2.18 2.26 2.14 1.37 2.27 -4.42%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 20/08/08 20/08/07 22/08/06 22/08/05 26/08/04 -
Price 2.87 3.13 3.46 3.74 2.42 2.34 2.20 -
P/RPS 7.33 6.55 4.80 7.80 4.71 4.80 5.69 4.30%
P/EPS 11.90 13.46 5.91 8.59 7.97 2.84 8.45 5.86%
EY 8.41 7.43 16.93 11.65 12.55 35.27 11.84 -5.53%
DY 5.23 9.58 11.56 8.56 7.02 5.13 0.00 -
P/NAPS 1.75 1.86 2.06 2.41 2.42 1.38 2.22 -3.88%

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