[MAYBULK] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.2%
YoY- -48.86%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 243,256 235,753 258,116 250,619 321,354 404,394 365,462 -6.55%
PBT -1,197,833 -28,021 59,437 44,553 89,216 244,372 287,476 -
Tax -1,056 -909 -1,101 -665 -1,403 -1,606 -2,817 -15.07%
NP -1,198,889 -28,930 58,336 43,888 87,813 242,766 284,659 -
-
NP to SH -1,178,486 -33,620 58,547 44,122 86,278 239,665 280,457 -
-
Tax Rate - - 1.85% 1.49% 1.57% 0.66% 0.98% -
Total Cost 1,442,145 264,683 199,780 206,731 233,541 161,628 80,803 61.58%
-
Net Worth 1,099,699 2,020,299 1,876,956 1,753,900 1,695,799 1,712,534 1,791,239 -7.80%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 10,000 30,000 30,000 29,987 100,002 150,079 -
Div Payout % - 0.00% 51.24% 67.99% 34.76% 41.73% 53.51% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,099,699 2,020,299 1,876,956 1,753,900 1,695,799 1,712,534 1,791,239 -7.80%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 999,203 999,241 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -492.85% -12.27% 22.60% 17.51% 27.33% 60.03% 77.89% -
ROE -107.16% -1.66% 3.12% 2.52% 5.09% 13.99% 15.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.33 23.58 25.78 25.06 32.14 40.47 36.57 -6.56%
EPS -117.85 -3.36 5.85 4.41 8.63 23.99 28.07 -
DPS 0.00 1.00 3.00 3.00 3.00 10.00 15.00 -
NAPS 1.0997 2.0203 1.875 1.7539 1.6958 1.7139 1.7926 -7.81%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.48 23.72 25.97 25.22 32.34 40.69 36.77 -6.54%
EPS -118.59 -3.38 5.89 4.44 8.68 24.12 28.22 -
DPS 0.00 1.01 3.02 3.02 3.02 10.06 15.10 -
NAPS 1.1066 2.0329 1.8887 1.7649 1.7064 1.7232 1.8024 -7.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.775 1.21 2.05 1.63 1.71 2.78 3.18 -
P/RPS 3.19 5.13 7.95 6.50 5.32 6.87 8.69 -15.36%
P/EPS -0.66 -35.99 35.05 36.94 19.82 11.59 11.33 -
EY -152.06 -2.78 2.85 2.71 5.05 8.63 8.83 -
DY 0.00 0.83 1.46 1.84 1.75 3.60 4.72 -
P/NAPS 0.70 0.60 1.09 0.93 1.01 1.62 1.77 -14.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 27/05/15 28/05/14 29/05/13 31/05/12 25/05/11 18/05/10 -
Price 0.795 1.06 1.75 1.62 1.62 2.26 2.99 -
P/RPS 3.27 4.50 6.79 6.46 5.04 5.58 8.18 -14.15%
P/EPS -0.67 -31.53 29.92 36.72 18.78 9.42 10.65 -
EY -148.24 -3.17 3.34 2.72 5.33 10.61 9.39 -
DY 0.00 0.94 1.71 1.85 1.85 4.42 5.02 -
P/NAPS 0.72 0.52 0.93 0.92 0.96 1.32 1.67 -13.07%

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