[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos