[MAYBULK] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 222.28%
YoY- 295.5%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 269,026 260,056 248,797 238,974 241,449 248,678 261,884 1.80%
PBT 388,773 412,789 268,248 264,800 -211,755 -252,178 -110,442 -
Tax -1,337 -1,014 -845 -848 -725 -940 -1,025 19.36%
NP 387,436 411,775 267,403 263,952 -212,480 -253,118 -111,467 -
-
NP to SH 387,439 411,750 267,419 263,838 -215,771 -256,609 -116,091 -
-
Tax Rate 0.34% 0.25% 0.32% 0.32% - - - -
Total Cost -118,410 -151,719 -18,606 -24,978 453,929 501,796 373,351 -
-
Net Worth 381,700 382,499 380,600 393,099 389,499 359,200 502,799 -16.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 381,700 382,499 380,600 393,099 389,499 359,200 502,799 -16.76%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 144.01% 158.34% 107.48% 110.45% -88.00% -101.79% -42.56% -
ROE 101.50% 107.65% 70.26% 67.12% -55.40% -71.44% -23.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.90 26.01 24.88 23.90 24.14 24.87 26.19 1.79%
EPS 38.74 41.18 26.74 26.38 -21.58 -25.66 -11.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.3825 0.3806 0.3931 0.3895 0.3592 0.5028 -16.76%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.90 26.01 24.88 23.90 24.14 24.87 26.19 1.79%
EPS 38.74 41.18 26.74 26.38 -21.58 -25.66 -11.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.3825 0.3806 0.3931 0.3895 0.3592 0.5028 -16.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.62 0.52 0.535 0.56 0.515 0.555 0.68 -
P/RPS 2.30 2.00 2.15 2.34 2.13 2.23 2.60 -7.84%
P/EPS 1.60 1.26 2.00 2.12 -2.39 -2.16 -5.86 -
EY 62.49 79.18 49.98 47.11 -41.90 -46.24 -17.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.36 1.41 1.42 1.32 1.55 1.35 12.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 14/08/19 30/05/19 25/02/19 28/11/18 23/08/18 14/05/18 -
Price 0.62 0.56 0.555 0.595 0.595 0.58 0.775 -
P/RPS 2.30 2.15 2.23 2.49 2.46 2.33 2.96 -15.46%
P/EPS 1.60 1.36 2.08 2.26 -2.76 -2.26 -6.68 -
EY 62.49 73.53 48.18 44.34 -36.26 -44.24 -14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.46 1.46 1.51 1.53 1.61 1.54 3.43%

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