[MAYBULK] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 55.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 443,638 397,429 384,914 265,717 18.63%
PBT 390,524 359,228 544,556 187,479 27.71%
Tax -2,889 -888 -9,917 -5,728 -20.39%
NP 387,635 358,340 534,639 181,751 28.72%
-
NP to SH 376,110 347,186 534,639 181,751 27.43%
-
Tax Rate 0.74% 0.25% 1.82% 3.06% -
Total Cost 56,003 39,089 -149,725 83,966 -12.62%
-
Net Worth 1,599,710 1,503,245 1,278,527 800,524 25.95%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 239,935 135,928 96,025 50,049 68.61%
Div Payout % 63.79% 39.15% 17.96% 27.54% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,599,710 1,503,245 1,278,527 800,524 25.95%
NOSH 799,855 800,237 800,079 800,283 -0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 87.38% 90.16% 138.90% 68.40% -
ROE 23.51% 23.10% 41.82% 22.70% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 55.46 49.66 48.11 33.20 18.65%
EPS 47.02 43.39 66.82 22.71 27.45%
DPS 30.00 17.00 12.00 6.25 68.68%
NAPS 2.00 1.8785 1.598 1.0003 25.97%
Adjusted Per Share Value based on latest NOSH - 800,283
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.36 39.74 38.49 26.57 18.63%
EPS 37.61 34.72 53.46 18.18 27.41%
DPS 23.99 13.59 9.60 5.01 68.55%
NAPS 1.5997 1.5032 1.2785 0.8005 25.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.82 2.29 2.42 2.74 -
P/RPS 6.89 4.61 5.03 8.25 -5.82%
P/EPS 8.12 5.28 3.62 12.06 -12.35%
EY 12.31 18.95 27.61 8.29 14.08%
DY 7.85 7.42 4.96 2.28 51.00%
P/NAPS 1.91 1.22 1.51 2.74 -11.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/07 23/05/06 25/05/05 - -
Price 4.32 2.06 2.22 0.00 -
P/RPS 7.79 4.15 4.61 0.00 -
P/EPS 9.19 4.75 3.32 0.00 -
EY 10.88 21.06 30.10 0.00 -
DY 6.94 8.25 5.41 0.00 -
P/NAPS 2.16 1.10 1.39 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