[MAYBULK] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.14%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 404,250 303,707 721,158 608,142 441,600 395,783 382,288 0.93%
PBT 244,368 248,257 525,750 580,295 312,380 653,236 284,537 -2.50%
Tax -1,696 -545 -4,076 -2,529 -1,161 -2,791 -10,458 -26.14%
NP 242,672 247,712 521,674 577,766 311,219 650,445 274,079 -2.00%
-
NP to SH 238,368 243,799 460,862 544,592 299,458 642,220 274,079 -2.29%
-
Tax Rate 0.69% 0.22% 0.78% 0.44% 0.37% 0.43% 3.68% -
Total Cost 161,578 55,995 199,484 30,376 130,381 -254,662 108,209 6.90%
-
Net Worth 1,685,849 1,788,050 1,906,271 1,695,065 799,784 799,576 916,326 10.68%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 100,002 150,079 403,560 379,989 239,935 135,928 96,025 0.67%
Div Payout % 41.95% 61.56% 87.57% 69.78% 80.12% 21.17% 35.04% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,685,849 1,788,050 1,906,271 1,695,065 799,784 799,576 916,326 10.68%
NOSH 1,000,029 1,000,531 1,011,875 1,000,038 799,784 799,576 800,215 3.78%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 60.03% 81.56% 72.34% 95.01% 70.48% 164.34% 71.69% -
ROE 14.14% 13.63% 24.18% 32.13% 37.44% 80.32% 29.91% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.42 30.35 71.27 60.81 55.21 49.50 47.77 -2.74%
EPS 23.84 24.37 45.55 54.46 37.44 80.32 34.25 -5.85%
DPS 10.00 15.00 40.00 38.00 30.00 17.00 12.00 -2.99%
NAPS 1.6858 1.7871 1.8839 1.695 1.00 1.00 1.1451 6.65%
Adjusted Per Share Value based on latest NOSH - 1,000,038
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.43 30.37 72.12 60.81 44.16 39.58 38.23 0.93%
EPS 23.84 24.38 46.09 54.46 29.95 64.22 27.41 -2.29%
DPS 10.00 15.01 40.36 38.00 23.99 13.59 9.60 0.68%
NAPS 1.6858 1.7881 1.9063 1.6951 0.7998 0.7996 0.9163 10.68%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.82 3.22 2.39 4.46 2.56 2.10 2.58 -
P/RPS 6.98 10.61 3.35 7.33 4.64 4.24 5.40 4.36%
P/EPS 11.83 13.21 5.25 8.19 6.84 2.61 7.53 7.81%
EY 8.45 7.57 19.06 12.21 14.63 38.25 13.28 -7.25%
DY 3.55 4.66 16.74 8.52 11.72 8.10 4.65 -4.39%
P/NAPS 1.67 1.80 1.27 2.63 2.56 2.10 2.25 -4.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 22/02/10 25/02/09 18/02/08 27/02/07 24/02/06 23/02/05 -
Price 2.76 3.08 2.77 4.26 3.42 2.35 2.46 -
P/RPS 6.83 10.15 3.89 7.01 6.19 4.75 5.15 4.81%
P/EPS 11.58 12.64 6.08 7.82 9.13 2.93 7.18 8.28%
EY 8.64 7.91 16.44 12.78 10.95 34.18 13.92 -7.63%
DY 3.62 4.87 14.44 8.92 8.77 7.23 4.88 -4.85%
P/NAPS 1.64 1.72 1.47 2.51 3.42 2.35 2.15 -4.41%

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