[MAYBULK] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.09%
YoY- -60.45%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 359,216 773,946 525,220 434,751 400,101 343,795 191,684 11.02%
PBT 162,628 681,427 515,964 273,926 676,757 237,451 95,228 9.32%
Tax 819 -4,857 -2,420 -971 -5,583 -9,441 -2,101 -
NP 163,447 676,570 513,544 272,955 671,174 228,010 93,127 9.81%
-
NP to SH 158,590 613,630 481,361 262,728 664,276 228,010 93,127 9.26%
-
Tax Rate -0.50% 0.71% 0.47% 0.35% 0.82% 3.98% 2.21% -
Total Cost 195,769 97,376 11,676 161,796 -271,073 115,785 98,557 12.10%
-
Net Worth 1,732,104 1,841,240 1,610,539 800,022 1,404,166 838,841 944,214 10.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 303,562 400,009 319,913 135,928 96,025 - 154,443 11.90%
Div Payout % 191.41% 65.19% 66.46% 51.74% 14.46% - 165.84% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,732,104 1,841,240 1,610,539 800,022 1,404,166 838,841 944,214 10.63%
NOSH 999,310 999,804 999,714 800,022 799,775 800,192 700,455 6.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 45.50% 87.42% 97.78% 62.78% 167.75% 66.32% 48.58% -
ROE 9.16% 33.33% 29.89% 32.84% 47.31% 27.18% 9.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 35.95 77.41 52.54 54.34 50.03 42.96 27.37 4.64%
EPS 15.87 61.37 48.15 32.84 83.06 28.49 13.30 2.98%
DPS 30.00 40.00 32.00 17.00 12.00 0.00 22.00 5.30%
NAPS 1.7333 1.8416 1.611 1.00 1.7557 1.0483 1.348 4.27%
Adjusted Per Share Value based on latest NOSH - 800,022
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 36.15 77.88 52.85 43.75 40.26 34.59 19.29 11.02%
EPS 15.96 61.75 48.44 26.44 66.84 22.94 9.37 9.27%
DPS 30.55 40.25 32.19 13.68 9.66 0.00 15.54 11.91%
NAPS 1.7429 1.8528 1.6206 0.805 1.4129 0.8441 0.9501 10.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 3.04 3.06 4.40 2.48 2.25 2.22 0.00 -
P/RPS 8.46 3.95 8.38 4.56 4.50 5.17 0.00 -
P/EPS 19.16 4.99 9.14 7.55 2.71 7.79 0.00 -
EY 5.22 20.06 10.94 13.24 36.91 12.84 0.00 -
DY 9.87 13.07 7.27 6.85 5.33 0.00 0.00 -
P/NAPS 1.75 1.66 2.73 2.48 1.28 2.12 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 19/11/08 22/11/07 21/11/06 22/11/05 22/11/04 - -
Price 3.16 2.31 4.96 2.74 2.27 2.57 0.00 -
P/RPS 8.79 2.98 9.44 5.04 4.54 5.98 0.00 -
P/EPS 19.91 3.76 10.30 8.34 2.73 9.02 0.00 -
EY 5.02 26.57 9.71 11.99 36.59 11.09 0.00 -
DY 9.49 17.32 6.45 6.20 5.29 0.00 0.00 -
P/NAPS 1.82 1.25 3.08 2.74 1.29 2.45 0.00 -

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