[MAYBULK] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 133.57%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 721,158 608,142 441,600 395,783 382,288 213,009 195,773 24.24%
PBT 525,750 580,295 313,487 651,180 284,537 129,977 69,272 40.14%
Tax -4,076 -2,529 -1,161 -26 -10,458 -3,706 -1,548 17.49%
NP 521,674 577,766 312,326 651,154 274,079 126,271 67,724 40.48%
-
NP to SH 460,862 544,592 300,565 640,164 274,079 126,271 67,724 37.61%
-
Tax Rate 0.78% 0.44% 0.37% 0.00% 3.68% 2.85% 2.23% -
Total Cost 199,484 30,376 129,274 -255,371 108,209 86,738 128,049 7.66%
-
Net Worth 1,883,744 1,694,975 1,554,105 1,499,642 916,076 631,426 851,137 14.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 399,967 379,994 240,003 135,996 95,999 - 154,077 17.21%
Div Payout % 86.79% 69.78% 79.85% 21.24% 35.03% - 227.51% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,883,744 1,694,975 1,554,105 1,499,642 916,076 631,426 851,137 14.14%
NOSH 999,917 999,985 800,013 799,980 799,997 714,202 700,351 6.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 72.34% 95.01% 70.73% 164.52% 71.69% 59.28% 34.59% -
ROE 24.47% 32.13% 19.34% 42.69% 29.92% 20.00% 7.96% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 72.12 60.82 55.20 49.47 47.79 29.82 27.95 17.09%
EPS 46.09 54.46 37.57 80.02 34.26 17.68 9.67 29.69%
DPS 40.00 38.00 30.00 17.00 12.00 0.00 22.00 10.46%
NAPS 1.8839 1.695 1.9426 1.8746 1.1451 0.8841 1.2153 7.57%
Adjusted Per Share Value based on latest NOSH - 799,576
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 72.57 61.19 44.44 39.83 38.47 21.43 19.70 24.24%
EPS 46.37 54.80 30.24 64.42 27.58 12.71 6.81 37.63%
DPS 40.25 38.24 24.15 13.68 9.66 0.00 15.50 17.22%
NAPS 1.8955 1.7056 1.5638 1.509 0.9218 0.6354 0.8565 14.14%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 2.39 4.46 2.56 2.10 2.58 1.83 0.00 -
P/RPS 3.31 7.33 4.64 4.24 5.40 6.14 0.00 -
P/EPS 5.19 8.19 6.81 2.62 7.53 10.35 0.00 -
EY 19.28 12.21 14.68 38.11 13.28 9.66 0.00 -
DY 16.74 8.52 11.72 8.10 4.65 0.00 0.00 -
P/NAPS 1.27 2.63 1.32 1.12 2.25 2.07 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 18/02/08 27/02/07 24/02/06 23/02/05 25/03/04 - -
Price 2.77 4.26 3.42 2.35 2.46 2.88 0.00 -
P/RPS 3.84 7.00 6.20 4.75 5.15 9.66 0.00 -
P/EPS 6.01 7.82 9.10 2.94 7.18 16.29 0.00 -
EY 16.64 12.78 10.99 34.05 13.93 6.14 0.00 -
DY 14.44 8.92 8.77 7.23 4.88 0.00 0.00 -
P/NAPS 1.47 2.51 1.76 1.25 2.15 3.26 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