[MAYBULK] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 27.17%
YoY- 2631.53%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 109,027 96,067 114,431 82,614 98,024 70,393 52,676 62.33%
PBT 88,069 33,369 53,476 90,049 70,470 73,481 14,257 236.29%
Tax 53 -528 -478 -822 -489 -1,028 1,794 -90.42%
NP 88,122 32,841 52,998 89,227 69,981 72,453 16,051 210.88%
-
NP to SH 87,745 31,560 51,361 88,447 69,552 71,097 14,703 228.65%
-
Tax Rate -0.06% 1.58% 0.89% 0.91% 0.69% 1.40% -12.58% -
Total Cost 20,905 63,226 61,433 -6,613 28,043 -2,060 36,625 -31.16%
-
Net Worth 1,654,048 1,640,520 1,791,239 1,788,050 1,732,104 1,681,829 1,958,699 -10.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 150,079 - - - -
Div Payout % - - - 169.68% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,654,048 1,640,520 1,791,239 1,788,050 1,732,104 1,681,829 1,958,699 -10.64%
NOSH 1,000,513 998,734 999,241 1,000,531 999,310 999,957 1,000,204 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 80.83% 34.19% 46.31% 108.00% 71.39% 102.93% 30.47% -
ROE 5.30% 1.92% 2.87% 4.95% 4.02% 4.23% 0.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.90 9.62 11.45 8.26 9.81 7.04 5.27 62.26%
EPS 8.77 3.16 5.14 8.84 6.96 7.11 1.47 228.58%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.6532 1.6426 1.7926 1.7871 1.7333 1.6819 1.9583 -10.66%
Adjusted Per Share Value based on latest NOSH - 1,000,531
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.97 9.67 11.51 8.31 9.86 7.08 5.30 62.34%
EPS 8.83 3.18 5.17 8.90 7.00 7.15 1.48 228.59%
DPS 0.00 0.00 0.00 15.10 0.00 0.00 0.00 -
NAPS 1.6644 1.6508 1.8024 1.7992 1.7429 1.6923 1.971 -10.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.92 2.84 3.18 3.22 3.04 3.06 3.10 -
P/RPS 26.80 29.53 27.77 39.00 30.99 43.47 58.86 -40.78%
P/EPS 33.30 89.87 61.87 36.43 43.68 43.04 210.88 -70.75%
EY 3.00 1.11 1.62 2.75 2.29 2.32 0.47 243.71%
DY 0.00 0.00 0.00 4.66 0.00 0.00 0.00 -
P/NAPS 1.77 1.73 1.77 1.80 1.75 1.82 1.58 7.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 18/05/10 22/02/10 25/11/09 26/08/09 27/05/09 -
Price 2.87 2.87 2.99 3.08 3.16 3.13 3.32 -
P/RPS 26.34 29.84 26.11 37.30 32.21 44.46 63.04 -44.08%
P/EPS 32.73 90.82 58.17 34.84 45.40 44.02 225.85 -72.37%
EY 3.06 1.10 1.72 2.87 2.20 2.27 0.44 263.91%
DY 0.00 0.00 0.00 4.87 0.00 0.00 0.00 -
P/NAPS 1.74 1.75 1.67 1.72 1.82 1.86 1.70 1.56%

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