[MAYBULK] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 311.69%
YoY- 47.7%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 140,364 154,779 155,809 157,296 156,320 207,044 211,890 -24.02%
PBT 22,444 93,294 109,109 139,090 33,868 192,669 214,334 -77.81%
Tax -1,028 -113 -65 -70 -100 -136 -150 261.22%
NP 21,416 93,181 109,044 139,020 33,768 192,533 214,184 -78.48%
-
NP to SH 21,416 93,181 109,044 139,020 33,768 192,533 214,184 -78.48%
-
Tax Rate 4.58% 0.12% 0.06% 0.05% 0.30% 0.07% 0.07% -
Total Cost 118,948 61,598 46,765 18,276 122,552 14,511 -2,293 -
-
Net Worth 498,899 487,100 588,500 564,100 479,900 466,300 433,200 9.88%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 100,000 86,666 - - - - -
Div Payout % - 107.32% 79.48% - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 498,899 487,100 588,500 564,100 479,900 466,300 433,200 9.88%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 15.26% 60.20% 69.99% 88.38% 21.60% 92.99% 101.08% -
ROE 4.29% 19.13% 18.53% 24.64% 7.04% 41.29% 49.44% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.04 15.48 15.58 15.73 15.63 20.70 21.19 -24.01%
EPS 2.16 9.32 10.91 13.90 3.36 19.25 21.41 -78.35%
DPS 0.00 10.00 8.67 0.00 0.00 0.00 0.00 -
NAPS 0.4989 0.4871 0.5885 0.5641 0.4799 0.4663 0.4332 9.88%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.12 15.57 15.68 15.83 15.73 20.83 21.32 -24.03%
EPS 2.15 9.38 10.97 13.99 3.40 19.37 21.55 -78.51%
DPS 0.00 10.06 8.72 0.00 0.00 0.00 0.00 -
NAPS 0.502 0.4901 0.5922 0.5676 0.4829 0.4692 0.4359 9.87%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.335 0.36 0.355 0.365 0.495 0.525 0.73 -
P/RPS 2.39 2.33 2.28 2.32 3.17 2.54 3.45 -21.72%
P/EPS 15.64 3.86 3.26 2.63 14.66 2.73 3.41 176.30%
EY 6.39 25.88 30.72 38.09 6.82 36.67 29.34 -63.83%
DY 0.00 27.78 24.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.60 0.65 1.03 1.13 1.69 -46.06%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 28/02/23 23/11/22 26/08/22 27/05/22 23/02/22 22/11/21 -
Price 0.31 0.36 0.38 0.425 0.50 0.54 0.60 -
P/RPS 2.21 2.33 2.44 2.70 3.20 2.61 2.83 -15.21%
P/EPS 14.48 3.86 3.48 3.06 14.81 2.80 2.80 199.34%
EY 6.91 25.88 28.70 32.71 6.75 35.65 35.70 -66.57%
DY 0.00 27.78 22.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.65 0.75 1.04 1.16 1.39 -41.65%

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