[MAYBULK] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[MAYBULK] MAYBULK BERHAD

Announcement Date

23-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 7.55%

YoY- 63.39%

Quarter Report

MBC 300910 Q3FY10.pdf

Latest QR

Upcoming QR

MAYBULK's Result

MAYBULK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	249,968	265,021	384,871	402,139	359,216	773,946	525,220	-11.62%
YoY %	-5.68%	-31.14%	-4.29%	11.95%	-53.59%	47.36%	-	-
Horiz. %	47.59%	50.46%	73.28%	76.57%	68.39%	147.36%	100.00%	-
PBT	48,722	83,005	147,014	264,963	162,628	681,427	515,964	-32.49%
YoY %	-41.30%	-43.54%	-44.52%	62.93%	-76.13%	32.07%	-	-
Horiz. %	9.44%	16.09%	28.49%	51.35%	31.52%	132.07%	100.00%	-
Tax	-1,263	-980	-1,736	-1,775	819	-4,857	-2,420	-10.26%
YoY %	-28.88%	43.55%	2.20%	-316.73%	116.86%	-100.70%	-	-
Horiz. %	52.19%	40.50%	71.74%	73.35%	-33.84%	200.70%	100.00%	-
NP	47,459	82,025	145,278	263,188	163,447	676,570	513,544	-32.73%
YoY %	-42.14%	-43.54%	-44.80%	61.02%	-75.84%	31.75%	-	-
Horiz. %	9.24%	15.97%	28.29%	51.25%	31.83%	131.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,789	81,995	142,618	259,113	158,590	613,630	481,361	-31.92%
YoY %	-41.72%	-42.51%	-44.96%	63.39%	-74.16%	27.48%	-	-
Horiz. %	9.93%	17.03%	29.63%	53.83%	32.95%	127.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.59%	1.18%	1.18%	0.67%	-0.50%	0.71%	0.47%	-
YoY %	119.49%	0.00%	76.12%	234.00%	-170.42%	51.06%	-	-
Horiz. %	551.06%	251.06%	251.06%	142.55%	-106.38%	151.06%	100.00%	-
Total Cost	202,509	182,996	239,593	138,951	195,769	97,376	11,676	60.81%
YoY %	10.66%	-23.62%	72.43%	-29.02%	101.04%	733.98%	-	-
Horiz. %	1,734.40%	1,567.28%	2,052.01%	1,190.06%	1,676.68%	833.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,832,399	1,721,699	1,513,958	1,654,048	1,732,104	1,841,240	1,610,539	2.17%
YoY %	6.43%	13.72%	-8.47%	-4.51%	-5.93%	14.32%	-	-
Horiz. %	113.78%	106.90%	94.00%	102.70%	107.55%	114.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	30,000	29,987	100,002	150,079	303,562	400,009	319,913	-32.57%
YoY %	0.04%	-70.01%	-33.37%	-50.56%	-24.11%	25.04%	-	-
Horiz. %	9.38%	9.37%	31.26%	46.91%	94.89%	125.04%	100.00%	-
Div Payout %	62.78%	36.57%	70.12%	57.92%	191.41%	65.19%	66.46%	-
YoY %	71.67%	-47.85%	21.06%	-69.74%	193.62%	-1.91%	-	-
Horiz. %	94.46%	55.03%	105.51%	87.15%	288.01%	98.09%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,832,399	1,721,699	1,513,958	1,654,048	1,732,104	1,841,240	1,610,539	2.17%
YoY %	6.43%	13.72%	-8.47%	-4.51%	-5.93%	14.32%	-	-
Horiz. %	113.78%	106.90%	94.00%	102.70%	107.55%	114.32%	100.00%	-
NOSH	1,000,000	1,000,000	927,500	1,000,513	999,310	999,804	999,714	0.00%
YoY %	0.00%	7.82%	-7.30%	0.12%	-0.05%	0.01%	-	-
Horiz. %	100.03%	100.03%	92.78%	100.08%	99.96%	100.01%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	18.99%	30.95%	37.75%	65.45%	45.50%	87.42%	97.78%	-
YoY %	-38.64%	-18.01%	-42.32%	43.85%	-47.95%	-10.60%	-	-
Horiz. %	19.42%	31.65%	38.61%	66.94%	46.53%	89.40%	100.00%	-
ROE	2.61%	4.76%	9.42%	15.67%	9.16%	33.33%	29.89%	-
YoY %	-45.17%	-49.47%	-39.89%	71.07%	-72.52%	11.51%	-	-
Horiz. %	8.73%	15.93%	31.52%	52.43%	30.65%	111.51%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	25.00	26.50	41.50	40.19	35.95	77.41	52.54	-11.63%
YoY %	-5.66%	-36.14%	3.26%	11.79%	-53.56%	47.34%	-	-
Horiz. %	47.58%	50.44%	78.99%	76.49%	68.42%	147.34%	100.00%	-
EPS	4.78	8.20	15.38	25.90	15.87	61.37	48.15	-31.92%
YoY %	-41.71%	-46.68%	-40.62%	63.20%	-74.14%	27.46%	-	-
Horiz. %	9.93%	17.03%	31.94%	53.79%	32.96%	127.46%	100.00%	-
DPS	3.00	3.00	10.78	15.00	30.00	40.00	32.00	-32.57%
YoY %	0.00%	-72.17%	-28.13%	-50.00%	-25.00%	25.00%	-	-
Horiz. %	9.38%	9.38%	33.69%	46.88%	93.75%	125.00%	100.00%	-
NAPS	1.8324	1.7217	1.6323	1.6532	1.7333	1.8416	1.611	2.16%
YoY %	6.43%	5.48%	-1.26%	-4.62%	-5.88%	14.31%	-	-
Horiz. %	113.74%	106.87%	101.32%	102.62%	107.59%	114.31%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,000,513
RPS	25.00	26.50	38.49	40.21	35.92	77.39	52.52	-11.62%
YoY %	-5.66%	-31.15%	-4.28%	11.94%	-53.59%	47.35%	-	-
Horiz. %	47.60%	50.46%	73.29%	76.56%	68.39%	147.35%	100.00%	-
EPS	4.78	8.20	14.26	25.91	15.86	61.36	48.14	-31.92%
YoY %	-41.71%	-42.50%	-44.96%	63.37%	-74.15%	27.46%	-	-
Horiz. %	9.93%	17.03%	29.62%	53.82%	32.95%	127.46%	100.00%	-
DPS	3.00	3.00	10.00	15.01	30.36	40.00	31.99	-32.57%
YoY %	0.00%	-70.00%	-33.38%	-50.56%	-24.10%	25.04%	-	-
Horiz. %	9.38%	9.38%	31.26%	46.92%	94.90%	125.04%	100.00%	-
NAPS	1.8324	1.7217	1.514	1.654	1.7321	1.8412	1.6105	2.17%
YoY %	6.43%	13.72%	-8.46%	-4.51%	-5.93%	14.32%	-	-
Horiz. %	113.78%	106.90%	94.01%	102.70%	107.55%	114.32%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.84	1.38	1.79	2.92	3.04	3.06	4.40	-
P/RPS	7.36	5.21	4.31	7.26	8.46	3.95	8.38	-2.13%
YoY %	41.27%	20.88%	-40.63%	-14.18%	114.18%	-52.86%	-	-
Horiz. %	87.83%	62.17%	51.43%	86.63%	100.95%	47.14%	100.00%	-
P/EPS	38.50	16.83	11.64	11.27	19.16	4.99	9.14	27.05%
YoY %	128.76%	44.59%	3.28%	-41.18%	283.97%	-45.40%	-	-
Horiz. %	421.23%	184.14%	127.35%	123.30%	209.63%	54.60%	100.00%	-
EY	2.60	5.94	8.59	8.87	5.22	20.06	10.94	-21.27%
YoY %	-56.23%	-30.85%	-3.16%	69.92%	-73.98%	83.36%	-	-
Horiz. %	23.77%	54.30%	78.52%	81.08%	47.71%	183.36%	100.00%	-
DY	1.63	2.17	6.02	5.14	9.87	13.07	7.27	-22.03%
YoY %	-24.88%	-63.95%	17.12%	-47.92%	-24.48%	79.78%	-	-
Horiz. %	22.42%	29.85%	82.81%	70.70%	135.76%	179.78%	100.00%	-
P/NAPS	1.00	0.80	1.10	1.77	1.75	1.66	2.73	-15.39%
YoY %	25.00%	-27.27%	-37.85%	1.14%	5.42%	-39.19%	-	-
Horiz. %	36.63%	29.30%	40.29%	64.84%	64.10%	60.81%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	27/11/12	23/11/11	23/11/10	25/11/09	19/11/08	22/11/07	-
Price	1.72	1.31	1.66	2.87	3.16	2.31	4.96	-
P/RPS	6.88	4.94	4.00	7.14	8.79	2.98	9.44	-5.13%
YoY %	39.27%	23.50%	-43.98%	-18.77%	194.97%	-68.43%	-	-
Horiz. %	72.88%	52.33%	42.37%	75.64%	93.11%	31.57%	100.00%	-
P/EPS	35.99	15.98	10.80	11.08	19.91	3.76	10.30	23.16%
YoY %	125.22%	47.96%	-2.53%	-44.35%	429.52%	-63.50%	-	-
Horiz. %	349.42%	155.15%	104.85%	107.57%	193.30%	36.50%	100.00%	-
EY	2.78	6.26	9.26	9.02	5.02	26.57	9.71	-18.80%
YoY %	-55.59%	-32.40%	2.66%	79.68%	-81.11%	173.64%	-	-
Horiz. %	28.63%	64.47%	95.37%	92.89%	51.70%	273.64%	100.00%	-
DY	1.74	2.29	6.50	5.23	9.49	17.32	6.45	-19.60%
YoY %	-24.02%	-64.77%	24.28%	-44.89%	-45.21%	168.53%	-	-
Horiz. %	26.98%	35.50%	100.78%	81.09%	147.13%	268.53%	100.00%	-
P/NAPS	0.94	0.76	1.02	1.74	1.82	1.25	3.08	-17.93%
YoY %	23.68%	-25.49%	-41.38%	-4.40%	45.60%	-59.42%	-	-
Horiz. %	30.52%	24.68%	33.12%	56.49%	59.09%	40.58%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 1 July 2024

MQ Trader

MQ Trading Signals

2024-07-01 16:55:00

EMA 5

5 Mins

SELL

2024-07-01 16:40:00

ADX

10 Mins

BUY

2024-07-01 16:25:00

ADX

5 Mins

BUY

2024-07-01 16:15:00

ADX

5 Mins

SELL

2024-07-01 16:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

907

HLIND

HONG LEONG INDUSTRIES BHD

897

JCY

JCY INTERNATIONAL BERHAD

761

NOTION

NOTION VTEC BHD

505

GENTING

GENTING BHD

498

DNEX

DAGANG NEXCHANGE BERHAD

496

YTLPOWR

YTL POWER INTERNATIONAL BHD

489

SNS

SNS NETWORK TECHNOLOGY BERHAD

461

SALCON

SALCON BHD

393

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

104,885,500

SNS

0.84

+0.085

85,056,900

NOVAMSC

0.24

+0.025

78,117,300

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.79

+0.085

70,695,800

MYEG

0.995

-0.025

69,924,200

INGENIEU

0.055

+0.005

61,304,600

E&O-LR

0.055

+0.01

56,261,700

EATECH

0.365

+0.025

50,262,400

More active Stocks

NESTLE

122.40

+0.90

168,800

AMWAY

7.20

+0.28

28,100

UTDPLT

24.76

+0.26

145,800

TENAGA

14.00

+0.22

8,812,200

DLADY

36.40

+0.22

25,700

HUMEIND

3.54

+0.19

2,375,800

SAM

6.33

+0.18

141,100

YTL

3.62

+0.17

13,922,900

HLBANK

19.36

+0.16

434,300

HEIM

22.20

+0.16

191,200

More gainer Stocks

MPI

38.82

-0.60

8,700

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

25,000

ORIENT

6.97

-0.18

1,220,900

SUPERLN

1.13

-0.17

10,066,900

KLK

20.48

-0.16

476,600

NIKKEI-HA

0.07

-0.15

26,100

KHIND

2.65

-0.13

7,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

26,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More