[MAYBULK] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.62%
YoY- -42.51%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 236,322 253,970 249,968 265,021 384,871 402,139 359,216 -6.73%
PBT -80,456 54,202 48,722 83,005 147,014 264,963 162,628 -
Tax -1,001 -763 -1,263 -980 -1,736 -1,775 819 -
NP -81,457 53,439 47,459 82,025 145,278 263,188 163,447 -
-
NP to SH -79,850 47,816 47,789 81,995 142,618 259,113 158,590 -
-
Tax Rate - 1.41% 2.59% 1.18% 1.18% 0.67% -0.50% -
Total Cost 317,779 200,531 202,509 182,996 239,593 138,951 195,769 8.40%
-
Net Worth 2,295,500 1,806,599 1,832,399 1,721,699 1,513,958 1,654,048 1,732,104 4.80%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,000 30,000 30,000 29,987 100,002 150,079 303,562 -43.36%
Div Payout % 0.00% 62.74% 62.78% 36.57% 70.12% 57.92% 191.41% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,295,500 1,806,599 1,832,399 1,721,699 1,513,958 1,654,048 1,732,104 4.80%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 927,500 1,000,513 999,310 0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -34.47% 21.04% 18.99% 30.95% 37.75% 65.45% 45.50% -
ROE -3.48% 2.65% 2.61% 4.76% 9.42% 15.67% 9.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.63 25.40 25.00 26.50 41.50 40.19 35.95 -6.75%
EPS -7.99 4.78 4.78 8.20 15.38 25.90 15.87 -
DPS 1.00 3.00 3.00 3.00 10.78 15.00 30.00 -43.25%
NAPS 2.2955 1.8066 1.8324 1.7217 1.6323 1.6532 1.7333 4.79%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.63 25.40 25.00 26.50 38.49 40.21 35.92 -6.73%
EPS -7.99 4.78 4.78 8.20 14.26 25.91 15.86 -
DPS 1.00 3.00 3.00 3.00 10.00 15.01 30.36 -43.36%
NAPS 2.2955 1.8066 1.8324 1.7217 1.514 1.654 1.7321 4.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 1.66 1.84 1.38 1.79 2.92 3.04 -
P/RPS 3.72 6.54 7.36 5.21 4.31 7.26 8.46 -12.79%
P/EPS -11.02 34.72 38.50 16.83 11.64 11.27 19.16 -
EY -9.07 2.88 2.60 5.94 8.59 8.87 5.22 -
DY 1.14 1.81 1.63 2.17 6.02 5.14 9.87 -30.20%
P/NAPS 0.38 0.92 1.00 0.80 1.10 1.77 1.75 -22.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 27/11/12 23/11/11 23/11/10 25/11/09 -
Price 0.825 1.40 1.72 1.31 1.66 2.87 3.16 -
P/RPS 3.49 5.51 6.88 4.94 4.00 7.14 8.79 -14.26%
P/EPS -10.33 29.28 35.99 15.98 10.80 11.08 19.91 -
EY -9.68 3.42 2.78 6.26 9.26 9.02 5.02 -
DY 1.21 2.14 1.74 2.29 6.50 5.23 9.49 -29.04%
P/NAPS 0.36 0.77 0.94 0.76 1.02 1.74 1.82 -23.65%

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