[MAYBULK] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -24.9%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 363,938 404,250 303,707 721,158 608,142 441,600 395,783 -1.38%
PBT 111,494 244,368 248,257 525,750 580,295 312,380 653,236 -25.51%
Tax -1,430 -1,696 -545 -4,076 -2,529 -1,161 -2,791 -10.54%
NP 110,064 242,672 247,712 521,674 577,766 311,219 650,445 -25.61%
-
NP to SH 108,000 238,368 243,799 460,862 544,592 299,458 642,220 -25.69%
-
Tax Rate 1.28% 0.69% 0.22% 0.78% 0.44% 0.37% 0.43% -
Total Cost 253,874 161,578 55,995 199,484 30,376 130,381 -254,662 -
-
Net Worth 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 799,784 799,576 13.82%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 29,987 100,002 150,079 403,560 379,989 239,935 135,928 -22.25%
Div Payout % 27.77% 41.95% 61.56% 87.57% 69.78% 80.12% 21.17% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,739,357 1,685,849 1,788,050 1,906,271 1,695,065 799,784 799,576 13.82%
NOSH 1,000,000 1,000,029 1,000,531 1,011,875 1,000,038 799,784 799,576 3.79%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 30.24% 60.03% 81.56% 72.34% 95.01% 70.48% 164.34% -
ROE 6.21% 14.14% 13.63% 24.18% 32.13% 37.44% 80.32% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.41 40.42 30.35 71.27 60.81 55.21 49.50 -4.98%
EPS 10.80 23.84 24.37 45.55 54.46 37.44 80.32 -28.41%
DPS 3.00 10.00 15.00 40.00 38.00 30.00 17.00 -25.09%
NAPS 1.7401 1.6858 1.7871 1.8839 1.695 1.00 1.00 9.66%
Adjusted Per Share Value based on latest NOSH - 1,011,875
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 36.62 40.68 30.56 72.57 61.19 44.44 39.83 -1.39%
EPS 10.87 23.99 24.53 46.37 54.80 30.13 64.62 -25.69%
DPS 3.02 10.06 15.10 40.61 38.24 24.14 13.68 -22.24%
NAPS 1.7502 1.6964 1.7992 1.9182 1.7057 0.8048 0.8046 13.82%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.54 2.82 3.22 2.39 4.46 2.56 2.10 -
P/RPS 4.23 6.98 10.61 3.35 7.33 4.64 4.24 -0.03%
P/EPS 14.25 11.83 13.21 5.25 8.19 6.84 2.61 32.68%
EY 7.02 8.45 7.57 19.06 12.21 14.63 38.25 -24.60%
DY 1.95 3.55 4.66 16.74 8.52 11.72 8.10 -21.11%
P/NAPS 0.89 1.67 1.80 1.27 2.63 2.56 2.10 -13.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 22/02/10 25/02/09 18/02/08 27/02/07 24/02/06 -
Price 1.75 2.76 3.08 2.77 4.26 3.42 2.35 -
P/RPS 4.81 6.83 10.15 3.89 7.01 6.19 4.75 0.20%
P/EPS 16.20 11.58 12.64 6.08 7.82 9.13 2.93 32.95%
EY 6.17 8.64 7.91 16.44 12.78 10.95 34.18 -24.81%
DY 1.71 3.62 4.87 14.44 8.92 8.77 7.23 -21.35%
P/NAPS 1.01 1.64 1.72 1.47 2.51 3.42 2.35 -13.12%

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