[MAYBULK] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -39.34%
YoY- -60.3%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 285,757 408,709 391,136 477,737 721,077 479,428 411,419 -5.88%
PBT 67,119 234,023 247,364 286,818 618,394 457,610 254,031 -19.87%
Tax -1,206 -1,544 -2,317 -55 -3,809 -2,817 -817 6.69%
NP 65,913 232,479 245,047 286,763 614,585 454,793 253,214 -20.07%
-
NP to SH 65,273 229,992 240,920 232,510 585,625 435,462 243,066 -19.66%
-
Tax Rate 1.80% 0.66% 0.94% 0.02% 0.62% 0.62% 0.32% -
Total Cost 219,844 176,230 146,089 190,974 106,492 24,635 158,205 5.63%
-
Net Worth 1,740,000 1,626,234 1,640,520 1,681,829 1,681,462 1,551,380 800,091 13.81%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 29,987 100,002 150,079 303,562 400,009 319,913 135,928 -22.24%
Div Payout % 45.94% 43.48% 62.29% 130.56% 68.30% 73.47% 55.92% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,740,000 1,626,234 1,640,520 1,681,829 1,681,462 1,551,380 800,091 13.81%
NOSH 1,000,000 999,406 998,734 999,957 999,977 999,729 800,091 3.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 23.07% 56.88% 62.65% 60.03% 85.23% 94.86% 61.55% -
ROE 3.75% 14.14% 14.69% 13.82% 34.83% 28.07% 30.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.58 40.90 39.16 47.78 72.11 47.96 51.42 -9.31%
EPS 6.53 23.01 24.12 23.25 58.56 43.56 30.38 -22.58%
DPS 3.00 10.00 15.00 30.00 40.00 32.00 17.00 -25.08%
NAPS 1.74 1.6272 1.6426 1.6819 1.6815 1.5518 1.00 9.66%
Adjusted Per Share Value based on latest NOSH - 999,957
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.58 40.87 39.11 47.77 72.11 47.94 41.14 -5.88%
EPS 6.53 23.00 24.09 23.25 58.56 43.55 24.31 -19.65%
DPS 3.00 10.00 15.01 30.36 40.00 31.99 13.59 -22.24%
NAPS 1.74 1.6262 1.6405 1.6818 1.6815 1.5514 0.8001 13.81%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.59 2.12 2.84 3.06 3.66 3.50 2.14 -
P/RPS 5.56 5.18 7.25 6.40 5.08 7.30 4.16 4.94%
P/EPS 24.36 9.21 11.77 13.16 6.25 8.04 7.04 22.96%
EY 4.11 10.86 8.49 7.60 16.00 12.45 14.20 -18.65%
DY 1.89 4.72 5.28 9.80 10.93 9.14 7.94 -21.25%
P/NAPS 0.91 1.30 1.73 1.82 2.18 2.26 2.14 -13.27%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 24/08/11 24/08/10 26/08/09 20/08/08 20/08/07 22/08/06 -
Price 1.59 2.01 2.87 3.13 3.46 3.74 2.42 -
P/RPS 5.56 4.92 7.33 6.55 4.80 7.80 4.71 2.80%
P/EPS 24.36 8.73 11.90 13.46 5.91 8.59 7.97 20.44%
EY 4.11 11.45 8.41 7.43 16.93 11.65 12.55 -16.96%
DY 1.89 4.98 5.23 9.58 11.56 8.56 7.02 -19.62%
P/NAPS 0.91 1.24 1.75 1.86 2.06 2.41 2.42 -15.02%

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