[MAYBULK] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 40.15%
YoY- 81.19%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 404,250 303,707 721,158 608,142 441,600 395,783 382,288 0.93%
PBT 244,368 248,257 525,750 580,295 313,487 651,180 284,537 -2.50%
Tax -1,696 -545 -4,076 -2,529 -1,161 -26 -10,458 -26.14%
NP 242,672 247,712 521,674 577,766 312,326 651,154 274,079 -2.00%
-
NP to SH 238,368 243,799 460,862 544,592 300,565 640,164 274,079 -2.29%
-
Tax Rate 0.69% 0.22% 0.78% 0.44% 0.37% 0.00% 3.68% -
Total Cost 161,578 55,995 199,484 30,376 129,274 -255,371 108,209 6.90%
-
Net Worth 1,685,573 1,787,092 1,883,744 1,694,975 1,554,105 1,499,642 916,076 10.69%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 99,986 149,999 399,967 379,994 240,003 135,996 95,999 0.68%
Div Payout % 41.95% 61.53% 86.79% 69.78% 79.85% 21.24% 35.03% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,685,573 1,787,092 1,883,744 1,694,975 1,554,105 1,499,642 916,076 10.69%
NOSH 999,865 999,995 999,917 999,985 800,013 799,980 799,997 3.78%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 60.03% 81.56% 72.34% 95.01% 70.73% 164.52% 71.69% -
ROE 14.14% 13.64% 24.47% 32.13% 19.34% 42.69% 29.92% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.43 30.37 72.12 60.82 55.20 49.47 47.79 -2.74%
EPS 23.84 24.38 46.09 54.46 37.57 80.02 34.26 -5.86%
DPS 10.00 15.00 40.00 38.00 30.00 17.00 12.00 -2.99%
NAPS 1.6858 1.7871 1.8839 1.695 1.9426 1.8746 1.1451 6.65%
Adjusted Per Share Value based on latest NOSH - 1,000,038
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.68 30.56 72.57 61.19 44.44 39.83 38.47 0.93%
EPS 23.99 24.53 46.37 54.80 30.24 64.42 27.58 -2.29%
DPS 10.06 15.09 40.25 38.24 24.15 13.68 9.66 0.67%
NAPS 1.6961 1.7983 1.8955 1.7056 1.5638 1.509 0.9218 10.69%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.82 3.22 2.39 4.46 2.56 2.10 2.58 -
P/RPS 6.97 10.60 3.31 7.33 4.64 4.24 5.40 4.34%
P/EPS 11.83 13.21 5.19 8.19 6.81 2.62 7.53 7.81%
EY 8.45 7.57 19.28 12.21 14.68 38.11 13.28 -7.25%
DY 3.55 4.66 16.74 8.52 11.72 8.10 4.65 -4.39%
P/NAPS 1.67 1.80 1.27 2.63 1.32 1.12 2.25 -4.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 22/02/10 25/02/09 18/02/08 27/02/07 24/02/06 23/02/05 -
Price 2.76 3.08 2.77 4.26 3.42 2.35 2.46 -
P/RPS 6.83 10.14 3.84 7.00 6.20 4.75 5.15 4.81%
P/EPS 11.58 12.63 6.01 7.82 9.10 2.94 7.18 8.28%
EY 8.64 7.92 16.64 12.78 10.99 34.05 13.93 -7.64%
DY 3.62 4.87 14.44 8.92 8.77 7.23 4.88 -4.85%
P/NAPS 1.64 1.72 1.47 2.51 1.76 1.25 2.15 -4.41%

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