[MAYBULK] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -21.56%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 136,104 140,364 154,779 155,809 157,296 156,320 207,044 -24.45%
PBT 8,830 22,444 93,294 109,109 139,090 33,868 192,669 -87.26%
Tax -1,182 -1,028 -113 -65 -70 -100 -136 324.39%
NP 7,648 21,416 93,181 109,044 139,020 33,768 192,533 -88.42%
-
NP to SH 7,648 21,416 93,181 109,044 139,020 33,768 192,533 -88.42%
-
Tax Rate 13.39% 4.58% 0.12% 0.06% 0.05% 0.30% 0.07% -
Total Cost 128,456 118,948 61,598 46,765 18,276 122,552 14,511 329.64%
-
Net Worth 510,999 498,899 487,100 588,500 564,100 479,900 466,300 6.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 30,000 - 100,000 86,666 - - - -
Div Payout % 392.26% - 107.32% 79.48% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 510,999 498,899 487,100 588,500 564,100 479,900 466,300 6.31%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.62% 15.26% 60.20% 69.99% 88.38% 21.60% 92.99% -
ROE 1.50% 4.29% 19.13% 18.53% 24.64% 7.04% 41.29% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.61 14.04 15.48 15.58 15.73 15.63 20.70 -24.44%
EPS 0.76 2.16 9.32 10.91 13.90 3.36 19.25 -88.47%
DPS 3.00 0.00 10.00 8.67 0.00 0.00 0.00 -
NAPS 0.511 0.4989 0.4871 0.5885 0.5641 0.4799 0.4663 6.31%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.70 14.12 15.57 15.68 15.83 15.73 20.83 -24.42%
EPS 0.77 2.15 9.38 10.97 13.99 3.40 19.37 -88.42%
DPS 3.02 0.00 10.06 8.72 0.00 0.00 0.00 -
NAPS 0.5142 0.502 0.4901 0.5922 0.5676 0.4829 0.4692 6.31%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.31 0.335 0.36 0.355 0.365 0.495 0.525 -
P/RPS 2.28 2.39 2.33 2.28 2.32 3.17 2.54 -6.96%
P/EPS 40.53 15.64 3.86 3.26 2.63 14.66 2.73 507.04%
EY 2.47 6.39 25.88 30.72 38.09 6.82 36.67 -83.52%
DY 9.68 0.00 27.78 24.41 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.74 0.60 0.65 1.03 1.13 -33.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 18/05/23 28/02/23 23/11/22 26/08/22 27/05/22 23/02/22 -
Price 0.35 0.31 0.36 0.38 0.425 0.50 0.54 -
P/RPS 2.57 2.21 2.33 2.44 2.70 3.20 2.61 -1.02%
P/EPS 45.76 14.48 3.86 3.48 3.06 14.81 2.80 547.30%
EY 2.19 6.91 25.88 28.70 32.71 6.75 35.65 -84.51%
DY 8.57 0.00 27.78 22.81 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.74 0.65 0.75 1.04 1.16 -30.02%

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