[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

MBC 310310 Q1FY10.pdf

Latest QR

Upcoming QR

MAYBULK's Result

MAYBULK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	250,619	321,354	404,394	365,462	593,370	681,189	443,638	-9.07%
YoY %	-22.01%	-20.53%	10.65%	-38.41%	-12.89%	53.55%	-	-
Horiz. %	56.49%	72.44%	91.15%	82.38%	133.75%	153.55%	100.00%	-
PBT	44,553	89,216	244,372	287,476	440,309	531,981	390,524	-30.33%
YoY %	-50.06%	-63.49%	-14.99%	-34.71%	-17.23%	36.22%	-	-
Horiz. %	11.41%	22.85%	62.58%	73.61%	112.75%	136.22%	100.00%	-
Tax	-665	-1,403	-1,606	-2,817	455	-3,601	-2,889	-21.69%
YoY %	52.60%	12.64%	42.99%	-719.12%	112.64%	-24.65%	-	-
Horiz. %	23.02%	48.56%	55.59%	97.51%	-15.75%	124.65%	100.00%	-
NP	43,888	87,813	242,766	284,659	440,764	528,380	387,635	-30.42%
YoY %	-50.02%	-63.83%	-14.72%	-35.42%	-16.58%	36.31%	-	-
Horiz. %	11.32%	22.65%	62.63%	73.43%	113.71%	136.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,122	86,278	239,665	280,457	383,308	493,195	376,110	-30.01%
YoY %	-48.86%	-64.00%	-14.54%	-26.83%	-22.28%	31.13%	-	-
Horiz. %	11.73%	22.94%	63.72%	74.57%	101.91%	131.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.49%	1.57%	0.66%	0.98%	-0.10%	0.68%	0.74%	-
YoY %	-5.10%	137.88%	-32.65%	1,080.00%	-114.71%	-8.11%	-	-
Horiz. %	201.35%	212.16%	89.19%	132.43%	-13.51%	91.89%	100.00%	-
Total Cost	206,731	233,541	161,628	80,803	152,606	152,809	56,003	24.29%
YoY %	-11.48%	44.49%	100.03%	-47.05%	-0.13%	172.86%	-	-
Horiz. %	369.14%	417.02%	288.61%	144.28%	272.50%	272.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.43%	-0.98%	-4.39%	-8.55%	13.62%	7.76%	-	-
Horiz. %	109.64%	106.01%	107.05%	111.97%	122.44%	107.76%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	30,000	29,987	100,002	150,079	403,560	379,989	239,935	-29.26%
YoY %	0.04%	-70.01%	-33.37%	-62.81%	6.20%	58.37%	-	-
Horiz. %	12.50%	12.50%	41.68%	62.55%	168.20%	158.37%	100.00%	-
Div Payout %	67.99%	34.76%	41.73%	53.51%	105.28%	77.05%	63.79%	-
YoY %	95.60%	-16.70%	-22.01%	-49.17%	36.64%	20.79%	-	-
Horiz. %	106.58%	54.49%	65.42%	83.88%	165.04%	120.79%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
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%
YoY %	3.43%	-0.98%	-4.39%	-8.55%	13.62%	7.76%	-	-
Horiz. %	109.64%	106.01%	107.05%	111.97%	122.44%	107.76%	100.00%	-
NOSH	1,000,000	1,000,000	999,203	999,241	1,000,204	999,534	799,855	3.78%
YoY %	0.00%	0.08%	-0.00%	-0.10%	0.07%	24.96%	-	-
Horiz. %	125.02%	125.02%	124.92%	124.93%	125.05%	124.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	17.51%	27.33%	60.03%	77.89%	74.28%	77.57%	87.38%	-
YoY %	-35.93%	-54.47%	-22.93%	4.86%	-4.24%	-11.23%	-	-
Horiz. %	20.04%	31.28%	68.70%	89.14%	85.01%	88.77%	100.00%	-
ROE	2.52%	5.09%	13.99%	15.66%	19.57%	28.61%	23.51%	-
YoY %	-50.49%	-63.62%	-10.66%	-19.98%	-31.60%	21.69%	-	-
Horiz. %	10.72%	21.65%	59.51%	66.61%	83.24%	121.69%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	25.06	32.14	40.47	36.57	59.32	68.15	55.46	-12.39%
YoY %	-22.03%	-20.58%	10.66%	-38.35%	-12.96%	22.88%	-	-
Horiz. %	45.19%	57.95%	72.97%	65.94%	106.96%	122.88%	100.00%	-
EPS	4.41	8.63	23.99	28.07	38.32	49.34	47.02	-32.57%
YoY %	-48.90%	-64.03%	-14.54%	-26.75%	-22.33%	4.93%	-	-
Horiz. %	9.38%	18.35%	51.02%	59.70%	81.50%	104.93%	100.00%	-
DPS	3.00	3.00	10.00	15.00	40.00	38.00	30.00	-31.84%
YoY %	0.00%	-70.00%	-33.33%	-62.50%	5.26%	26.67%	-	-
Horiz. %	10.00%	10.00%	33.33%	50.00%	133.33%	126.67%	100.00%	-
NAPS	1.7539	1.6958	1.7139	1.7926	1.9583	1.7247	2.00	-2.16%
YoY %	3.43%	-1.06%	-4.39%	-8.46%	13.54%	-13.77%	-	-
Horiz. %	87.70%	84.79%	85.69%	89.63%	97.91%	86.23%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 999,241
RPS	25.06	32.14	40.44	36.55	59.34	68.12	44.36	-9.07%
YoY %	-22.03%	-20.52%	10.64%	-38.41%	-12.89%	53.56%	-	-
Horiz. %	56.49%	72.45%	91.16%	82.39%	133.77%	153.56%	100.00%	-
EPS	4.41	8.63	23.97	28.05	38.33	49.32	37.61	-30.01%
YoY %	-48.90%	-64.00%	-14.55%	-26.82%	-22.28%	31.14%	-	-
Horiz. %	11.73%	22.95%	63.73%	74.58%	101.91%	131.14%	100.00%	-
DPS	3.00	3.00	10.00	15.01	40.36	38.00	23.99	-29.26%
YoY %	0.00%	-70.00%	-33.38%	-62.81%	6.21%	58.40%	-	-
Horiz. %	12.51%	12.51%	41.68%	62.57%	168.24%	158.40%	100.00%	-
NAPS	1.7539	1.6958	1.7125	1.7912	1.9587	1.7239	1.5997	1.54%
YoY %	3.43%	-0.98%	-4.39%	-8.55%	13.62%	7.76%	-	-
Horiz. %	109.64%	106.01%	107.05%	111.97%	122.44%	107.76%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	22.18%	-22.56%	-20.94%	66.16%	-16.72%	-8.85%	-	-
Horiz. %	94.34%	77.21%	99.71%	126.12%	75.91%	91.15%	100.00%	-
P/EPS	36.94	19.82	11.59	11.33	8.09	8.67	8.12	28.69%
YoY %	86.38%	71.01%	2.29%	40.05%	-6.69%	6.77%	-	-
Horiz. %	454.93%	244.09%	142.73%	139.53%	99.63%	106.77%	100.00%	-
EY	2.71	5.05	8.63	8.83	12.36	11.53	12.31	-22.27%
YoY %	-46.34%	-41.48%	-2.27%	-28.56%	7.20%	-6.34%	-	-
Horiz. %	22.01%	41.02%	70.11%	71.73%	100.41%	93.66%	100.00%	-
DY	1.84	1.75	3.60	4.72	12.90	8.88	7.85	-21.46%
YoY %	5.14%	-51.39%	-23.73%	-63.41%	45.27%	13.12%	-	-
Horiz. %	23.44%	22.29%	45.86%	60.13%	164.33%	113.12%	100.00%	-
P/NAPS	0.93	1.01	1.62	1.77	1.58	2.48	1.91	-11.29%
YoY %	-7.92%	-37.65%	-8.47%	12.03%	-36.29%	29.84%	-	-
Horiz. %	48.69%	52.88%	84.82%	92.67%	82.72%	129.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	28.17%	-9.68%	-31.78%	46.07%	-12.91%	-17.46%	-	-
Horiz. %	82.93%	64.70%	71.63%	105.01%	71.89%	82.54%	100.00%	-
P/EPS	36.72	18.78	9.42	10.65	8.66	8.88	9.19	25.94%
YoY %	95.53%	99.36%	-11.55%	22.98%	-2.48%	-3.37%	-	-
Horiz. %	399.56%	204.35%	102.50%	115.89%	94.23%	96.63%	100.00%	-
EY	2.72	5.33	10.61	9.39	11.54	11.27	10.88	-20.61%
YoY %	-48.97%	-49.76%	12.99%	-18.63%	2.40%	3.58%	-	-
Horiz. %	25.00%	48.99%	97.52%	86.31%	106.07%	103.58%	100.00%	-
DY	1.85	1.85	4.42	5.02	12.05	8.68	6.94	-19.76%
YoY %	0.00%	-58.14%	-11.95%	-58.34%	38.82%	25.07%	-	-
Horiz. %	26.66%	26.66%	63.69%	72.33%	173.63%	125.07%	100.00%	-
P/NAPS	0.92	0.96	1.32	1.67	1.70	2.54	2.16	-13.24%
YoY %	-4.17%	-27.27%	-20.96%	-1.76%	-33.07%	17.59%	-	-
Horiz. %	42.59%	44.44%	61.11%	77.31%	78.70%	117.59%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:00:00

EMA 5

Hourly

BUY

2024-07-01 09:00:00

EMA 5

Hourly

SELL

2024-07-01 09:00:00

OBV

Hourly

SELL

2024-07-01 09:00:00

TURTLE SYSTEM 20

Hourly

SELL

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

918

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

532

GENTING

GENTING BHD

410

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

NOTION

NOTION VTEC BHD

319

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

309

DNEX

DAGANG NEXCHANGE BERHAD

272

UCHITEC

UCHI TECHNOLOGIES BHD

271

Daily Stocks

INGENIEU

0.06

+0.01

54,420,800

AHB-WC

0.075

0.00

45,580,000

NOVAMSC

0.225

+0.01

33,157,400

HIAPTEK

0.44

+0.015

32,479,500

MAXLAND-WB

0.03

+0.025

32,316,900

SNS

0.78

+0.025

30,622,700

TCS

0.185

+0.025

24,757,400

JCY

0.735

+0.03

24,363,200

MYEG

1.00

-0.02

23,289,200

YGL

0.26

+0.015

22,812,600

More active Stocks

NESTLE

122.30

+0.80

40,300

DLADY

36.48

+0.30

5,500

AJI

15.78

+0.28

27,800

HEIM

22.28

+0.24

62,300

CANONE

3.13

+0.13

22,100

NAIM

1.54

+0.12

2,513,600

HUMEIND

3.46

+0.11

670,600

MSM

2.44

+0.11

599,000

YTL

3.55

+0.10

2,640,500

HLBANK

19.30

+0.10

30,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

6,162,600

KHIND

2.64

-0.14

3,500

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PETGAS

17.74

-0.08

4,200

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