[MAYBULK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.04%
YoY- -26.83%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 250,619 321,354 404,394 365,462 593,370 681,189 443,638 -9.07%
PBT 44,553 89,216 244,372 287,476 440,309 531,981 390,524 -30.33%
Tax -665 -1,403 -1,606 -2,817 455 -3,601 -2,889 -21.69%
NP 43,888 87,813 242,766 284,659 440,764 528,380 387,635 -30.42%
-
NP to SH 44,122 86,278 239,665 280,457 383,308 493,195 376,110 -30.01%
-
Tax Rate 1.49% 1.57% 0.66% 0.98% -0.10% 0.68% 0.74% -
Total Cost 206,731 233,541 161,628 80,803 152,606 152,809 56,003 24.29%
-
Net Worth 1,753,900 1,695,799 1,712,534 1,791,239 1,958,699 1,723,896 1,599,710 1.54%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 30,000 29,987 100,002 150,079 403,560 379,989 239,935 -29.26%
Div Payout % 67.99% 34.76% 41.73% 53.51% 105.28% 77.05% 63.79% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,753,900 1,695,799 1,712,534 1,791,239 1,958,699 1,723,896 1,599,710 1.54%
NOSH 1,000,000 1,000,000 999,203 999,241 1,000,204 999,534 799,855 3.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.51% 27.33% 60.03% 77.89% 74.28% 77.57% 87.38% -
ROE 2.52% 5.09% 13.99% 15.66% 19.57% 28.61% 23.51% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.06 32.14 40.47 36.57 59.32 68.15 55.46 -12.39%
EPS 4.41 8.63 23.99 28.07 38.32 49.34 47.02 -32.57%
DPS 3.00 3.00 10.00 15.00 40.00 38.00 30.00 -31.84%
NAPS 1.7539 1.6958 1.7139 1.7926 1.9583 1.7247 2.00 -2.16%
Adjusted Per Share Value based on latest NOSH - 999,241
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.22 32.34 40.69 36.77 59.71 68.54 44.64 -9.06%
EPS 4.44 8.68 24.12 28.22 38.57 49.63 37.85 -30.01%
DPS 3.02 3.02 10.06 15.10 40.61 38.24 24.14 -29.25%
NAPS 1.7649 1.7064 1.7232 1.8024 1.971 1.7347 1.6097 1.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.63 1.71 2.78 3.18 3.10 4.28 3.82 -
P/RPS 6.50 5.32 6.87 8.69 5.23 6.28 6.89 -0.96%
P/EPS 36.94 19.82 11.59 11.33 8.09 8.67 8.12 28.69%
EY 2.71 5.05 8.63 8.83 12.36 11.53 12.31 -22.27%
DY 1.84 1.75 3.60 4.72 12.90 8.88 7.85 -21.46%
P/NAPS 0.93 1.01 1.62 1.77 1.58 2.48 1.91 -11.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 31/05/12 25/05/11 18/05/10 27/05/09 21/05/08 17/05/07 -
Price 1.62 1.62 2.26 2.99 3.32 4.38 4.32 -
P/RPS 6.46 5.04 5.58 8.18 5.60 6.43 7.79 -3.06%
P/EPS 36.72 18.78 9.42 10.65 8.66 8.88 9.19 25.94%
EY 2.72 5.33 10.61 9.39 11.54 11.27 10.88 -20.61%
DY 1.85 1.85 4.42 5.02 12.05 8.68 6.94 -19.76%
P/NAPS 0.92 0.96 1.32 1.67 1.70 2.54 2.16 -13.24%

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