[MAYBULK] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.63%
YoY- 191.34%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 411,419 397,429 395,783 400,101 390,137 384,914 382,288 5.03%
PBT 254,031 359,228 653,236 676,757 671,549 544,556 284,537 -7.30%
Tax -817 -888 -2,791 -5,583 -7,424 -9,917 -10,458 -81.81%
NP 253,214 358,340 650,445 671,174 664,125 534,639 274,079 -5.15%
-
NP to SH 243,066 347,186 642,220 664,276 660,141 534,639 274,079 -7.71%
-
Tax Rate 0.32% 0.25% 0.43% 0.82% 1.11% 1.82% 3.68% -
Total Cost 158,205 39,089 -254,662 -271,073 -273,988 -149,725 108,209 28.90%
-
Net Worth 800,091 1,503,245 799,576 1,404,166 1,356,745 1,278,527 916,326 -8.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 135,928 135,928 135,928 96,025 96,025 96,025 96,025 26.15%
Div Payout % 55.92% 39.15% 21.17% 14.46% 14.55% 17.96% 35.04% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 800,091 1,503,245 799,576 1,404,166 1,356,745 1,278,527 916,326 -8.66%
NOSH 800,091 800,237 799,576 799,775 799,967 800,079 800,215 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 61.55% 90.16% 164.34% 167.75% 170.23% 138.90% 71.69% -
ROE 30.38% 23.10% 80.32% 47.31% 48.66% 41.82% 29.91% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.42 49.66 49.50 50.03 48.77 48.11 47.77 5.04%
EPS 30.38 43.39 80.32 83.06 82.52 66.82 34.25 -7.70%
DPS 17.00 17.00 17.00 12.00 12.00 12.00 12.00 26.21%
NAPS 1.00 1.8785 1.00 1.7557 1.696 1.598 1.1451 -8.65%
Adjusted Per Share Value based on latest NOSH - 799,775
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.14 39.74 39.58 40.01 39.01 38.49 38.23 5.02%
EPS 24.31 34.72 64.22 66.43 66.01 53.46 27.41 -7.70%
DPS 13.59 13.59 13.59 9.60 9.60 9.60 9.60 26.15%
NAPS 0.8001 1.5032 0.7996 1.4042 1.3567 1.2785 0.9163 -8.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.14 2.29 2.10 2.25 2.32 2.42 2.58 -
P/RPS 4.16 4.61 4.24 4.50 4.76 5.03 5.40 -16.00%
P/EPS 7.04 5.28 2.61 2.71 2.81 3.62 7.53 -4.39%
EY 14.20 18.95 38.25 36.91 35.57 27.61 13.28 4.57%
DY 7.94 7.42 8.10 5.33 5.17 4.96 4.65 43.00%
P/NAPS 2.14 1.22 2.10 1.28 1.37 1.51 2.25 -3.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 23/05/06 24/02/06 22/11/05 22/08/05 25/05/05 23/02/05 -
Price 2.42 2.06 2.35 2.27 2.34 2.22 2.46 -
P/RPS 4.71 4.15 4.75 4.54 4.80 4.61 5.15 -5.79%
P/EPS 7.97 4.75 2.93 2.73 2.84 3.32 7.18 7.22%
EY 12.55 21.06 34.18 36.59 35.27 30.10 13.92 -6.69%
DY 7.02 8.25 7.23 5.29 5.13 5.41 4.88 27.51%
P/NAPS 2.42 1.10 2.35 1.29 1.38 1.39 2.15 8.22%

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