[MAYBULK] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.75%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 246,744 262,266 363,938 404,250 303,707 721,158 608,142 -13.94%
PBT 45,506 66,451 111,494 244,368 248,257 525,750 580,295 -34.55%
Tax -1,068 -786 -1,430 -1,696 -545 -4,076 -2,529 -13.37%
NP 44,438 65,665 110,064 242,672 247,712 521,674 577,766 -34.76%
-
NP to SH 44,532 66,049 108,000 238,368 243,799 460,862 544,592 -34.09%
-
Tax Rate 2.35% 1.18% 1.28% 0.69% 0.22% 0.78% 0.44% -
Total Cost 202,306 196,601 253,874 161,578 55,995 199,484 30,376 37.12%
-
Net Worth 1,858,700 1,716,199 1,740,271 1,685,573 1,787,092 1,883,744 1,694,975 1.54%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 30,000 30,000 30,002 99,986 149,999 399,967 379,994 -34.47%
Div Payout % 67.37% 45.42% 27.78% 41.95% 61.53% 86.79% 69.78% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,858,700 1,716,199 1,740,271 1,685,573 1,787,092 1,883,744 1,694,975 1.54%
NOSH 1,000,000 1,000,000 1,000,098 999,865 999,995 999,917 999,985 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.01% 25.04% 30.24% 60.03% 81.56% 72.34% 95.01% -
ROE 2.40% 3.85% 6.21% 14.14% 13.64% 24.47% 32.13% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.67 26.23 36.39 40.43 30.37 72.12 60.82 -13.95%
EPS 4.45 6.60 10.80 23.84 24.38 46.09 54.46 -34.10%
DPS 3.00 3.00 3.00 10.00 15.00 40.00 38.00 -34.47%
NAPS 1.8587 1.7162 1.7401 1.6858 1.7871 1.8839 1.695 1.54%
Adjusted Per Share Value based on latest NOSH - 1,000,029
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.83 26.39 36.62 40.68 30.56 72.57 61.19 -13.94%
EPS 4.48 6.65 10.87 23.99 24.53 46.37 54.80 -34.09%
DPS 3.02 3.02 3.02 10.06 15.09 40.25 38.24 -34.47%
NAPS 1.8703 1.7269 1.7512 1.6961 1.7983 1.8955 1.7056 1.54%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.77 1.33 1.54 2.82 3.22 2.39 4.46 -
P/RPS 7.17 5.07 4.23 6.97 10.60 3.31 7.33 -0.36%
P/EPS 39.75 20.14 14.26 11.83 13.21 5.19 8.19 30.08%
EY 2.52 4.97 7.01 8.45 7.57 19.28 12.21 -23.10%
DY 1.69 2.26 1.95 3.55 4.66 16.74 8.52 -23.61%
P/NAPS 0.95 0.77 0.89 1.67 1.80 1.27 2.63 -15.59%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 28/02/12 23/02/11 22/02/10 25/02/09 18/02/08 -
Price 2.10 1.53 1.75 2.76 3.08 2.77 4.26 -
P/RPS 8.51 5.83 4.81 6.83 10.14 3.84 7.00 3.30%
P/EPS 47.16 23.16 16.21 11.58 12.63 6.01 7.82 34.87%
EY 2.12 4.32 6.17 8.64 7.92 16.64 12.78 -25.85%
DY 1.43 1.96 1.71 3.62 4.87 14.44 8.92 -26.27%
P/NAPS 1.13 0.89 1.01 1.64 1.72 1.47 2.51 -12.44%

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