[MAYBULK] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 25.6%
YoY- 8.33%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 365,462 593,370 681,189 443,638 397,429 384,914 265,717 5.45%
PBT 287,476 440,309 531,981 390,524 359,228 544,556 187,479 7.38%
Tax -2,817 455 -3,601 -2,889 -888 -9,917 -5,728 -11.15%
NP 284,659 440,764 528,380 387,635 358,340 534,639 181,751 7.76%
-
NP to SH 280,457 383,308 493,195 376,110 347,186 534,639 181,751 7.49%
-
Tax Rate 0.98% -0.10% 0.68% 0.74% 0.25% 1.82% 3.06% -
Total Cost 80,803 152,606 152,809 56,003 39,089 -149,725 83,966 -0.63%
-
Net Worth 1,791,239 1,958,699 1,723,896 1,599,710 1,503,245 1,278,527 800,524 14.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 150,079 403,560 379,989 239,935 135,928 96,025 50,049 20.07%
Div Payout % 53.51% 105.28% 77.05% 63.79% 39.15% 17.96% 27.54% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,791,239 1,958,699 1,723,896 1,599,710 1,503,245 1,278,527 800,524 14.35%
NOSH 999,241 1,000,204 999,534 799,855 800,237 800,079 800,283 3.76%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 77.89% 74.28% 77.57% 87.38% 90.16% 138.90% 68.40% -
ROE 15.66% 19.57% 28.61% 23.51% 23.10% 41.82% 22.70% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 36.57 59.32 68.15 55.46 49.66 48.11 33.20 1.62%
EPS 28.07 38.32 49.34 47.02 43.39 66.82 22.71 3.59%
DPS 15.00 40.00 38.00 30.00 17.00 12.00 6.25 15.70%
NAPS 1.7926 1.9583 1.7247 2.00 1.8785 1.598 1.0003 10.20%
Adjusted Per Share Value based on latest NOSH - 799,855
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 36.55 59.34 68.12 44.36 39.74 38.49 26.57 5.45%
EPS 28.05 38.33 49.32 37.61 34.72 53.46 18.18 7.49%
DPS 15.01 40.36 38.00 23.99 13.59 9.60 5.01 20.05%
NAPS 1.7912 1.9587 1.7239 1.5997 1.5032 1.2785 0.8005 14.35%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.18 3.10 4.28 3.82 2.29 2.42 2.74 -
P/RPS 8.69 5.23 6.28 6.89 4.61 5.03 8.25 0.86%
P/EPS 11.33 8.09 8.67 8.12 5.28 3.62 12.06 -1.03%
EY 8.83 12.36 11.53 12.31 18.95 27.61 8.29 1.05%
DY 4.72 12.90 8.88 7.85 7.42 4.96 2.28 12.88%
P/NAPS 1.77 1.58 2.48 1.91 1.22 1.51 2.74 -7.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 27/05/09 21/05/08 17/05/07 23/05/06 25/05/05 - -
Price 2.99 3.32 4.38 4.32 2.06 2.22 0.00 -
P/RPS 8.18 5.60 6.43 7.79 4.15 4.61 0.00 -
P/EPS 10.65 8.66 8.88 9.19 4.75 3.32 0.00 -
EY 9.39 11.54 11.27 10.88 21.06 30.10 0.00 -
DY 5.02 12.05 8.68 6.94 8.25 5.41 0.00 -
P/NAPS 1.67 1.70 2.54 2.16 1.10 1.39 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