[MAYBULK] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 265,717 213,009 191,684 182,794 64.29%
PBT 187,479 120,903 95,228 88,552 170.62%
Tax -5,728 -3,747 -2,101 -1,337 589.70%
NP 181,751 117,156 93,127 87,215 165.00%
-
NP to SH 181,751 117,156 93,127 87,215 165.00%
-
Tax Rate 3.06% 3.10% 2.21% 1.51% -
Total Cost 83,966 95,853 98,557 95,579 -15.79%
-
Net Worth 800,524 632,131 944,214 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 50,049 50,049 154,443 154,443 -77.58%
Div Payout % 27.54% 42.72% 165.84% 177.08% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 800,524 632,131 944,214 0 -
NOSH 800,283 714,999 700,455 699,873 19.47%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 68.40% 55.00% 48.58% 47.71% -
ROE 22.70% 18.53% 9.86% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.20 29.79 27.37 26.12 37.48%
EPS 22.71 16.39 13.30 12.46 121.82%
DPS 6.25 7.00 22.00 22.00 -81.18%
NAPS 1.0003 0.8841 1.348 0.00 -
Adjusted Per Share Value based on latest NOSH - 699,873
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.74 21.43 19.29 18.39 64.35%
EPS 18.29 11.79 9.37 8.78 164.86%
DPS 5.04 5.04 15.54 15.54 -77.56%
NAPS 0.8055 0.6361 0.9501 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/03/04 31/12/03 - - -
Price 2.74 1.83 0.00 0.00 -
P/RPS 8.25 6.14 0.00 0.00 -
P/EPS 12.06 11.17 0.00 0.00 -
EY 8.29 8.95 0.00 0.00 -
DY 2.28 3.83 0.00 0.00 -
P/NAPS 2.74 2.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -

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
Post a Comment