[MAYBULK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 127.55%
YoY- 453.94%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 134,997 155,809 211,890 178,657 266,642 226,573 268,084 -10.79%
PBT 13,997 109,109 214,334 38,796 -24,186 -189,484 -79,133 -
Tax -2,249 -65 -150 -130 -1,136 -484 -992 14.60%
NP 11,748 109,044 214,184 38,665 -25,322 -189,968 -80,125 -
-
NP to SH 11,748 109,044 214,184 38,665 -25,329 -190,130 -82,374 -
-
Tax Rate 16.07% 0.06% 0.07% 0.34% - - - -
Total Cost 123,249 46,765 -2,293 139,992 291,965 416,541 348,209 -15.88%
-
Net Worth 520,799 588,500 433,200 333,700 381,700 389,499 607,200 -2.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 20,000 86,666 - - - - - -
Div Payout % 170.24% 79.48% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 520,799 588,500 433,200 333,700 381,700 389,499 607,200 -2.52%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.70% 69.99% 101.08% 21.64% -9.50% -83.84% -29.89% -
ROE 2.26% 18.53% 49.44% 11.59% -6.64% -48.81% -13.57% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.50 15.58 21.19 17.87 26.66 22.66 26.81 -10.80%
EPS 1.17 10.91 21.41 3.87 -2.53 -19.01 -8.24 -
DPS 2.00 8.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5208 0.5885 0.4332 0.3337 0.3817 0.3895 0.6072 -2.52%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.50 15.58 21.19 17.87 26.66 22.66 26.81 -10.80%
EPS 1.17 10.91 21.41 3.87 -2.53 -19.01 -8.24 -
DPS 2.00 8.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5208 0.5885 0.4332 0.3337 0.3817 0.3895 0.6072 -2.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.32 0.355 0.73 0.375 0.62 0.515 0.815 -
P/RPS 2.37 2.28 3.45 2.10 2.33 2.27 3.04 -4.06%
P/EPS 27.24 3.26 3.41 9.70 -24.48 -2.71 -9.89 -
EY 3.67 30.72 29.34 10.31 -4.09 -36.92 -10.11 -
DY 6.25 24.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 1.69 1.12 1.62 1.32 1.34 -12.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 23/11/22 22/11/21 24/11/20 19/11/19 28/11/18 21/11/17 -
Price 0.31 0.38 0.60 0.49 0.62 0.595 0.84 -
P/RPS 2.30 2.44 2.83 2.74 2.33 2.63 3.13 -5.00%
P/EPS 26.39 3.48 2.80 12.67 -24.48 -3.13 -10.20 -
EY 3.79 28.70 35.70 7.89 -4.09 -31.95 -9.81 -
DY 6.45 22.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 1.39 1.47 1.62 1.53 1.38 -12.95%

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