[MAYBULK] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.49%
YoY- -64.74%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 294,790 777,380 556,308 444,814 392,857 369,106 194,725 7.14%
PBT 210,944 695,106 560,264 288,818 794,565 271,605 128,306 8.63%
Tax 369 -6,157 -3,053 -1,374 -114 -10,301 -2,654 -
NP 211,313 688,949 557,210 287,444 794,450 261,304 125,652 9.04%
-
NP to SH 207,136 610,165 518,114 275,577 781,566 261,304 125,652 8.67%
-
Tax Rate -0.17% 0.89% 0.54% 0.48% 0.01% 3.79% 2.07% -
Total Cost 83,477 88,430 -902 157,370 -401,593 107,802 69,073 3.20%
-
Net Worth 1,732,764 1,841,696 1,610,941 800,115 1,404,595 838,545 943,790 10.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 133,340 106,662 - - - - -
Div Payout % - 21.85% 20.59% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,732,764 1,841,696 1,610,941 800,115 1,404,595 838,545 943,790 10.64%
NOSH 999,691 1,000,052 999,963 800,115 800,020 799,910 700,141 6.11%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 71.68% 88.62% 100.16% 64.62% 202.22% 70.79% 64.53% -
ROE 11.95% 33.13% 32.16% 34.44% 55.64% 31.16% 13.31% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 29.49 77.73 55.63 55.59 49.11 46.14 27.81 0.98%
EPS 20.72 61.01 51.81 27.56 97.69 32.67 17.95 2.41%
DPS 0.00 13.33 10.67 0.00 0.00 0.00 0.00 -
NAPS 1.7333 1.8416 1.611 1.00 1.7557 1.0483 1.348 4.27%
Adjusted Per Share Value based on latest NOSH - 800,022
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 29.66 78.22 55.98 44.76 39.53 37.14 19.59 7.15%
EPS 20.84 61.40 52.14 27.73 78.65 26.29 12.64 8.68%
DPS 0.00 13.42 10.73 0.00 0.00 0.00 0.00 -
NAPS 1.7436 1.8532 1.621 0.8051 1.4134 0.8438 0.9497 10.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 3.04 3.06 4.40 2.48 2.25 2.22 0.00 -
P/RPS 10.31 3.94 7.91 4.46 4.58 4.81 0.00 -
P/EPS 14.67 5.02 8.49 7.20 2.30 6.80 0.00 -
EY 6.82 19.94 11.78 13.89 43.42 14.71 0.00 -
DY 0.00 4.36 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.66 2.73 2.48 1.28 2.12 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 19/11/08 22/11/07 21/11/06 22/11/05 22/11/04 28/11/03 -
Price 3.16 2.31 4.96 2.74 2.27 2.57 0.00 -
P/RPS 10.72 2.97 8.92 4.93 4.62 5.57 0.00 -
P/EPS 15.25 3.79 9.57 7.96 2.32 7.87 0.00 -
EY 6.56 26.41 10.45 12.57 43.04 12.71 0.00 -
DY 0.00 5.77 2.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.25 3.08 2.74 1.29 2.45 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