[MAYBULK] YoY 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- 35.11%
YoY- 68.16%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 84,725 82,614 138,123 190,911 107,989 101,140 105,458 -3.58%
PBT 69,454 90,049 4,420 160,097 95,766 57,312 80,833 -2.49%
Tax -743 -822 542 -239 -130 60 -2,732 -19.50%
NP 68,711 89,227 4,962 159,858 95,636 57,372 78,101 -2.11%
-
NP to SH 67,702 88,447 3,238 156,006 92,775 56,045 78,101 -2.35%
-
Tax Rate 1.07% 0.91% -12.26% 0.15% 0.14% -0.10% 3.38% -
Total Cost 16,014 -6,613 133,161 31,053 12,353 43,768 27,357 -8.53%
-
Net Worth 1,685,849 1,788,050 1,906,271 1,695,065 1,553,661 799,576 916,326 10.68%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 100,002 150,079 303,562 300,011 239,935 135,928 96,025 0.67%
Div Payout % 147.71% 169.68% 9,375.00% 192.31% 258.62% 242.53% 122.95% -
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 1,685,849 1,788,050 1,906,271 1,695,065 1,553,661 799,576 916,326 10.68%
NOSH 1,000,029 1,000,531 1,011,875 1,000,038 799,784 799,576 800,215 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 81.10% 108.00% 3.59% 83.73% 88.56% 56.73% 74.06% -
ROE 4.02% 4.95% 0.17% 9.20% 5.97% 7.01% 8.52% -
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 8.47 8.26 13.65 19.09 13.50 12.65 13.18 -7.10%
EPS 6.77 8.84 0.32 15.60 11.60 7.01 9.76 -5.91%
DPS 10.00 15.00 30.00 30.00 30.00 17.00 12.00 -2.99%
NAPS 1.6858 1.7871 1.8839 1.695 1.9426 1.00 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 8.53 8.31 13.90 19.21 10.87 10.18 10.61 -3.56%
EPS 6.81 8.90 0.33 15.70 9.34 5.64 7.86 -2.36%
DPS 10.06 15.10 30.55 30.19 24.14 13.68 9.66 0.67%
NAPS 1.6964 1.7992 1.9182 1.7057 1.5634 0.8046 0.9221 10.68%
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 33.29 39.00 17.51 23.36 18.96 16.60 19.58 9.24%
P/EPS 41.65 36.43 746.88 28.59 22.07 29.96 26.43 7.87%
EY 2.40 2.75 0.13 3.50 4.53 3.34 3.78 -7.28%
DY 3.55 4.66 12.55 6.73 11.72 8.10 4.65 -4.39%
P/NAPS 1.67 1.80 1.27 2.63 1.32 2.10 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 32.58 37.30 20.29 22.31 25.33 18.58 18.67 9.71%
P/EPS 40.77 34.84 865.63 27.31 29.48 33.53 25.20 8.34%
EY 2.45 2.87 0.12 3.66 3.39 2.98 3.97 -7.72%
DY 3.62 4.87 10.83 7.04 8.77 7.23 4.88 -4.85%
P/NAPS 1.64 1.72 1.47 2.51 1.76 2.35 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