[MAYBULK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.58%
YoY- -37.33%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 266,348 286,864 246,744 251,908 252,222 241,376 262,266 1.03%
PBT 85,332 92,940 45,506 41,789 45,470 37,216 66,451 18.19%
Tax -898 -1,092 -1,068 -1,360 -1,054 -960 -786 9.31%
NP 84,434 91,848 44,438 40,429 44,416 36,256 65,665 18.30%
-
NP to SH 73,808 92,096 44,532 40,868 44,218 36,036 66,049 7.70%
-
Tax Rate 1.05% 1.17% 2.35% 3.25% 2.32% 2.58% 1.18% -
Total Cost 181,914 195,016 202,306 211,478 207,806 205,120 196,601 -5.05%
-
Net Worth 1,822,499 1,875,000 1,858,700 1,832,399 1,739,199 1,753,900 1,716,199 4.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 30,000 - - - 30,000 -
Div Payout % - - 67.37% - - - 45.42% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,822,499 1,875,000 1,858,700 1,832,399 1,739,199 1,753,900 1,716,199 4.09%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 31.70% 32.02% 18.01% 16.05% 17.61% 15.02% 25.04% -
ROE 4.05% 4.91% 2.40% 2.23% 2.54% 2.05% 3.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.63 28.69 24.67 25.19 25.22 24.14 26.23 1.01%
EPS 7.38 9.20 4.45 4.09 4.42 3.60 6.60 7.75%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.8225 1.875 1.8587 1.8324 1.7392 1.7539 1.7162 4.09%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.80 28.87 24.83 25.35 25.38 24.29 26.39 1.03%
EPS 7.43 9.27 4.48 4.11 4.45 3.63 6.65 7.69%
DPS 0.00 0.00 3.02 0.00 0.00 0.00 3.02 -
NAPS 1.8339 1.8867 1.8703 1.8439 1.7501 1.7649 1.7269 4.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.77 2.05 1.77 1.84 1.75 1.63 1.33 -
P/RPS 6.65 7.15 7.17 7.30 6.94 6.75 5.07 19.88%
P/EPS 23.98 22.26 39.75 45.02 39.58 45.23 20.14 12.37%
EY 4.17 4.49 2.52 2.22 2.53 2.21 4.97 -11.07%
DY 0.00 0.00 1.69 0.00 0.00 0.00 2.26 -
P/NAPS 0.97 1.09 0.95 1.00 1.01 0.93 0.77 16.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 28/05/14 27/02/14 27/11/13 21/08/13 29/05/13 26/02/13 -
Price 1.77 1.75 2.10 1.72 1.75 1.62 1.53 -
P/RPS 6.65 6.10 8.51 6.83 6.94 6.71 5.83 9.19%
P/EPS 23.98 19.00 47.16 42.09 39.58 44.96 23.16 2.35%
EY 4.17 5.26 2.12 2.38 2.53 2.22 4.32 -2.33%
DY 0.00 0.00 1.43 0.00 0.00 0.00 1.96 -
P/NAPS 0.97 0.93 1.13 0.94 1.01 0.92 0.89 5.92%

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