[MAYBULK] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.89%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 246,138 210,704 721,158 777,380 732,980 721,856 608,142 -45.31%
PBT 175,476 57,028 525,750 695,106 653,340 398,792 580,295 -54.98%
Tax 1,532 7,176 -4,076 -6,157 -6,510 -10,948 -2,529 -
NP 177,008 64,204 521,674 688,949 646,830 387,844 577,766 -54.58%
-
NP to SH 171,600 58,812 460,862 610,165 628,304 369,028 544,592 -53.72%
-
Tax Rate -0.87% -12.58% 0.78% 0.89% 1.00% 2.75% 0.44% -
Total Cost 69,130 146,500 199,484 88,430 86,150 334,012 30,376 73.10%
-
Net Worth 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 -0.51%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 399,967 133,340 199,969 - 379,994 -
Div Payout % - - 86.79% 21.85% 31.83% - 69.78% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,681,900 1,958,699 1,883,744 1,841,696 1,681,243 1,723,896 1,694,975 -0.51%
NOSH 1,000,000 1,000,204 999,917 1,000,052 999,847 999,534 999,985 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 71.91% 30.47% 72.34% 88.62% 88.25% 53.73% 95.01% -
ROE 10.20% 3.00% 24.47% 33.13% 37.37% 21.41% 32.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.61 21.07 72.12 77.73 73.31 72.22 60.82 -45.32%
EPS 17.16 5.88 46.09 61.01 62.84 36.92 54.46 -53.72%
DPS 0.00 0.00 40.00 13.33 20.00 0.00 38.00 -
NAPS 1.6819 1.9583 1.8839 1.8416 1.6815 1.7247 1.695 -0.51%
Adjusted Per Share Value based on latest NOSH - 999,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.77 21.20 72.57 78.22 73.76 72.64 61.19 -45.30%
EPS 17.27 5.92 46.37 61.40 63.22 37.13 54.80 -53.72%
DPS 0.00 0.00 40.25 13.42 20.12 0.00 38.24 -
NAPS 1.6924 1.971 1.8955 1.8532 1.6918 1.7347 1.7056 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.06 3.10 2.39 3.06 3.66 4.28 4.46 -
P/RPS 12.43 14.72 3.31 3.94 4.99 5.93 7.33 42.24%
P/EPS 17.83 52.72 5.19 5.02 5.82 11.59 8.19 68.05%
EY 5.61 1.90 19.28 19.94 17.17 8.63 12.21 -40.48%
DY 0.00 0.00 16.74 4.36 5.46 0.00 8.52 -
P/NAPS 1.82 1.58 1.27 1.66 2.18 2.48 2.63 -21.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 19/11/08 20/08/08 21/05/08 18/02/08 -
Price 3.13 3.32 2.77 2.31 3.46 4.38 4.26 -
P/RPS 12.72 15.76 3.84 2.97 4.72 6.06 7.00 48.96%
P/EPS 18.24 56.46 6.01 3.79 5.51 11.86 7.82 75.96%
EY 5.48 1.77 16.64 26.41 18.16 8.43 12.78 -43.16%
DY 0.00 0.00 14.44 5.77 5.78 0.00 8.92 -
P/NAPS 1.86 1.70 1.47 1.25 2.06 2.54 2.51 -18.12%

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