[MAYBULK] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
14-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 53.97%
YoY- 260.46%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 246,179 257,993 269,026 260,056 248,797 238,974 241,449 1.30%
PBT 52,294 -6,099 388,773 412,789 268,248 264,800 -211,755 -
Tax -1,198 -1,215 -1,337 -1,014 -845 -848 -725 39.72%
NP 51,096 -7,314 387,436 411,775 267,403 263,952 -212,480 -
-
NP to SH 51,096 -7,319 387,439 411,750 267,419 263,838 -215,771 -
-
Tax Rate 2.29% - 0.34% 0.25% 0.32% 0.32% - -
Total Cost 195,083 265,307 -118,410 -151,719 -18,606 -24,978 453,929 -43.02%
-
Net Worth 364,499 354,799 381,700 382,499 380,600 393,099 389,499 -4.32%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 364,499 354,799 381,700 382,499 380,600 393,099 389,499 -4.32%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 20.76% -2.83% 144.01% 158.34% 107.48% 110.45% -88.00% -
ROE 14.02% -2.06% 101.50% 107.65% 70.26% 67.12% -55.40% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 24.62 25.80 26.90 26.01 24.88 23.90 24.14 1.32%
EPS 5.11 -0.73 38.74 41.18 26.74 26.38 -21.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3645 0.3548 0.3817 0.3825 0.3806 0.3931 0.3895 -4.32%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 24.77 25.96 27.07 26.17 25.04 24.05 24.30 1.28%
EPS 5.14 -0.74 38.99 41.43 26.91 26.55 -21.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3668 0.357 0.3841 0.3849 0.383 0.3956 0.3919 -4.31%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.28 0.55 0.62 0.52 0.535 0.56 0.515 -
P/RPS 1.14 2.13 2.30 2.00 2.15 2.34 2.13 -34.05%
P/EPS 5.48 -75.15 1.60 1.26 2.00 2.12 -2.39 -
EY 18.25 -1.33 62.49 79.18 49.98 47.11 -41.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.55 1.62 1.36 1.41 1.42 1.32 -30.16%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 25/02/20 19/11/19 14/08/19 30/05/19 25/02/19 28/11/18 -
Price 0.34 0.45 0.62 0.56 0.555 0.595 0.595 -
P/RPS 1.38 1.74 2.30 2.15 2.23 2.49 2.46 -31.95%
P/EPS 6.65 -61.48 1.60 1.36 2.08 2.26 -2.76 -
EY 15.03 -1.63 62.49 73.53 48.18 44.34 -36.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.27 1.62 1.46 1.46 1.51 1.53 -28.22%

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