[MAYBULK] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -3.41%
YoY- 448.08%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 154,779 164,983 185,451 199,507 207,044 200,911 184,892 -11.14%
PBT 93,294 113,750 215,106 186,104 192,669 110,975 -8,582 -
Tax -113 -72 -126 -137 -136 -117 -85 20.84%
NP 93,181 113,678 214,980 185,967 192,533 110,858 -8,667 -
-
NP to SH 93,181 113,678 214,980 185,967 192,533 110,858 -8,667 -
-
Tax Rate 0.12% 0.06% 0.06% 0.07% 0.07% 0.11% - -
Total Cost 61,598 51,305 -29,529 13,540 14,511 90,053 193,559 -53.29%
-
Net Worth 487,100 588,500 564,100 479,900 466,300 433,200 322,800 31.46%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 100,000 65,000 - - - - - -
Div Payout % 107.32% 57.18% - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 487,100 588,500 564,100 479,900 466,300 433,200 322,800 31.46%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 60.20% 68.90% 115.92% 93.21% 92.99% 55.18% -4.69% -
ROE 19.13% 19.32% 38.11% 38.75% 41.29% 25.59% -2.68% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.48 16.50 18.55 19.95 20.70 20.09 18.49 -11.14%
EPS 9.32 11.37 21.50 18.60 19.25 11.09 -0.87 -
DPS 10.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.5885 0.5641 0.4799 0.4663 0.4332 0.3228 31.46%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.48 16.50 18.55 19.95 20.70 20.09 18.49 -11.14%
EPS 9.32 11.37 21.50 18.60 19.25 11.09 -0.87 -
DPS 10.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.5885 0.5641 0.4799 0.4663 0.4332 0.3228 31.46%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.36 0.355 0.365 0.495 0.525 0.73 0.72 -
P/RPS 2.33 2.15 1.97 2.48 2.54 3.63 3.89 -28.87%
P/EPS 3.86 3.12 1.70 2.66 2.73 6.59 -83.07 -
EY 25.88 32.02 58.90 37.57 36.67 15.19 -1.20 -
DY 27.78 18.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.65 1.03 1.13 1.69 2.23 -51.97%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 26/08/22 27/05/22 23/02/22 22/11/21 13/08/21 -
Price 0.36 0.38 0.425 0.50 0.54 0.60 0.71 -
P/RPS 2.33 2.30 2.29 2.51 2.61 2.99 3.84 -28.26%
P/EPS 3.86 3.34 1.98 2.69 2.80 5.41 -81.92 -
EY 25.88 29.92 50.58 37.19 35.65 18.48 -1.22 -
DY 27.78 17.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.75 1.04 1.16 1.39 2.20 -51.53%

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