[MAYBULK] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.33%
YoY- 5.3%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 252,309 240,469 232,433 253,807 251,601 285,757 408,709 -7.71%
PBT -473,422 -1,216,679 -68,755 65,437 57,061 67,119 234,023 -
Tax -719 -1,222 -944 -990 -683 -1,206 -1,544 -11.94%
NP -474,141 -1,217,901 -69,699 64,447 56,378 65,913 232,479 -
-
NP to SH -470,853 -1,197,692 -68,625 59,327 56,340 65,273 229,992 -
-
Tax Rate - - - 1.51% 1.20% 1.80% 0.66% -
Total Cost 726,450 1,458,370 302,132 189,360 195,223 219,844 176,230 26.59%
-
Net Worth 629,899 1,036,800 2,009,200 1,822,499 1,739,199 1,740,000 1,626,234 -14.60%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 10,000 30,000 30,000 29,987 100,002 -
Div Payout % - - 0.00% 50.57% 53.25% 45.94% 43.48% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 629,899 1,036,800 2,009,200 1,822,499 1,739,199 1,740,000 1,626,234 -14.60%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 999,406 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -187.92% -506.47% -29.99% 25.39% 22.41% 23.07% 56.88% -
ROE -74.75% -115.52% -3.42% 3.26% 3.24% 3.75% 14.14% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.23 24.05 23.24 25.38 25.16 28.58 40.90 -7.72%
EPS -47.09 -119.77 -6.86 5.93 5.63 6.53 23.01 -
DPS 0.00 0.00 1.00 3.00 3.00 3.00 10.00 -
NAPS 0.6299 1.0368 2.0092 1.8225 1.7392 1.74 1.6272 -14.61%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 25.39 24.20 23.39 25.54 25.32 28.75 41.13 -7.71%
EPS -47.38 -120.52 -6.91 5.97 5.67 6.57 23.14 -
DPS 0.00 0.00 1.01 3.02 3.02 3.02 10.06 -
NAPS 0.6338 1.0433 2.0218 1.8339 1.7501 1.7509 1.6364 -14.61%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.75 0.86 1.02 1.77 1.75 1.59 2.12 -
P/RPS 2.97 3.58 4.39 6.97 6.96 5.56 5.18 -8.84%
P/EPS -1.59 -0.72 -14.86 29.83 31.06 24.36 9.21 -
EY -62.78 -139.27 -6.73 3.35 3.22 4.11 10.86 -
DY 0.00 0.00 0.98 1.69 1.71 1.89 4.72 -
P/NAPS 1.19 0.83 0.51 0.97 1.01 0.91 1.30 -1.46%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 17/08/16 25/08/15 22/08/14 21/08/13 23/08/12 24/08/11 -
Price 0.785 0.80 0.795 1.77 1.75 1.59 2.01 -
P/RPS 3.11 3.33 3.42 6.97 6.96 5.56 4.92 -7.35%
P/EPS -1.67 -0.67 -11.58 29.83 31.06 24.36 8.73 -
EY -59.98 -149.71 -8.63 3.35 3.22 4.11 11.45 -
DY 0.00 0.00 1.26 1.69 1.71 1.89 4.98 -
P/NAPS 1.25 0.77 0.40 0.97 1.01 0.91 1.24 0.13%

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