[MAYBULK] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 70.26%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 210,704 721,158 777,380 732,980 721,856 608,142 556,308 -47.62%
PBT 57,028 525,750 695,106 653,340 398,792 580,295 560,264 -78.16%
Tax 7,176 -4,076 -6,157 -6,510 -10,948 -2,529 -3,053 -
NP 64,204 521,674 688,949 646,830 387,844 577,766 557,210 -76.28%
-
NP to SH 58,812 460,862 610,165 628,304 369,028 544,592 518,114 -76.52%
-
Tax Rate -12.58% 0.78% 0.89% 1.00% 2.75% 0.44% 0.54% -
Total Cost 146,500 199,484 88,430 86,150 334,012 30,376 -902 -
-
Net Worth 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 1,610,941 13.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 399,967 133,340 199,969 - 379,994 106,662 -
Div Payout % - 86.79% 21.85% 31.83% - 69.78% 20.59% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 1,610,941 13.90%
NOSH 1,000,204 999,917 1,000,052 999,847 999,534 999,985 999,963 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 30.47% 72.34% 88.62% 88.25% 53.73% 95.01% 100.16% -
ROE 3.00% 24.47% 33.13% 37.37% 21.41% 32.13% 32.16% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.07 72.12 77.73 73.31 72.22 60.82 55.63 -47.62%
EPS 5.88 46.09 61.01 62.84 36.92 54.46 51.81 -76.52%
DPS 0.00 40.00 13.33 20.00 0.00 38.00 10.67 -
NAPS 1.9583 1.8839 1.8416 1.6815 1.7247 1.695 1.611 13.88%
Adjusted Per Share Value based on latest NOSH - 999,977
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.20 72.57 78.22 73.76 72.64 61.19 55.98 -47.62%
EPS 5.92 46.37 61.40 63.22 37.13 54.80 52.14 -76.52%
DPS 0.00 40.25 13.42 20.12 0.00 38.24 10.73 -
NAPS 1.971 1.8955 1.8532 1.6918 1.7347 1.7056 1.621 13.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.10 2.39 3.06 3.66 4.28 4.46 4.40 -
P/RPS 14.72 3.31 3.94 4.99 5.93 7.33 7.91 51.23%
P/EPS 52.72 5.19 5.02 5.82 11.59 8.19 8.49 237.46%
EY 1.90 19.28 19.94 17.17 8.63 12.21 11.78 -70.33%
DY 0.00 16.74 4.36 5.46 0.00 8.52 2.42 -
P/NAPS 1.58 1.27 1.66 2.18 2.48 2.63 2.73 -30.52%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 19/11/08 20/08/08 21/05/08 18/02/08 22/11/07 -
Price 3.32 2.77 2.31 3.46 4.38 4.26 4.96 -
P/RPS 15.76 3.84 2.97 4.72 6.06 7.00 8.92 46.09%
P/EPS 56.46 6.01 3.79 5.51 11.86 7.82 9.57 226.14%
EY 1.77 16.64 26.41 18.16 8.43 12.78 10.45 -69.35%
DY 0.00 14.44 5.77 5.78 0.00 8.92 2.15 -
P/NAPS 1.70 1.47 1.25 2.06 2.54 2.51 3.08 -32.68%

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