[MAYBULK] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 23.47%
YoY- 216.82%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 721,077 479,428 411,419 390,137 309,283 182,794 31.54%
PBT 618,394 457,610 254,031 671,549 216,370 88,552 47.44%
Tax -3,809 -2,817 -817 -7,424 -8,004 -1,337 23.26%
NP 614,585 454,793 253,214 664,125 208,366 87,215 47.71%
-
NP to SH 585,625 435,462 243,066 660,141 208,366 87,215 46.29%
-
Tax Rate 0.62% 0.62% 0.32% 1.11% 3.70% 1.51% -
Total Cost 106,492 24,635 158,205 -273,988 100,917 95,579 2.18%
-
Net Worth 1,681,462 1,551,380 800,091 1,356,745 793,219 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 400,009 319,913 135,928 96,025 - 154,443 20.93%
Div Payout % 68.30% 73.47% 55.92% 14.55% - 177.08% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,681,462 1,551,380 800,091 1,356,745 793,219 0 -
NOSH 999,977 999,729 800,091 799,967 800,180 699,873 7.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 85.23% 94.86% 61.55% 170.23% 67.37% 47.71% -
ROE 34.83% 28.07% 30.38% 48.66% 26.27% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 72.11 47.96 51.42 48.77 38.65 26.12 22.49%
EPS 58.56 43.56 30.38 82.52 26.04 12.46 36.22%
DPS 40.00 32.00 17.00 12.00 0.00 22.00 12.68%
NAPS 1.6815 1.5518 1.00 1.696 0.9913 0.00 -
Adjusted Per Share Value based on latest NOSH - 799,967
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 72.56 48.24 41.40 39.26 31.12 18.39 31.55%
EPS 58.93 43.82 24.46 66.43 20.97 8.78 46.28%
DPS 40.25 32.19 13.68 9.66 0.00 15.54 20.94%
NAPS 1.692 1.5611 0.8051 1.3652 0.7982 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.66 3.50 2.14 2.32 2.25 0.00 -
P/RPS 5.08 7.30 4.16 4.76 5.82 0.00 -
P/EPS 6.25 8.04 7.04 2.81 8.64 0.00 -
EY 16.00 12.45 14.20 35.57 11.57 0.00 -
DY 10.93 9.14 7.94 5.17 0.00 0.00 -
P/NAPS 2.18 2.26 2.14 1.37 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/08 20/08/07 22/08/06 22/08/05 26/08/04 - -
Price 3.46 3.74 2.42 2.34 2.20 0.00 -
P/RPS 4.80 7.80 4.71 4.80 5.69 0.00 -
P/EPS 5.91 8.59 7.97 2.84 8.45 0.00 -
EY 16.93 11.65 12.55 35.27 11.84 0.00 -
DY 11.56 8.56 7.02 5.13 0.00 0.00 -
P/NAPS 2.06 2.41 2.42 1.38 2.22 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