[MAYBULK] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 5.91%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 216,495 260,056 248,678 252,309 240,469 232,433 253,807 -2.61%
PBT 46,086 412,789 -252,178 -473,422 -1,216,679 -68,755 65,437 -5.67%
Tax -753 -1,014 -940 -719 -1,222 -944 -990 -4.45%
NP 45,333 411,775 -253,118 -474,141 -1,217,901 -69,699 64,447 -5.68%
-
NP to SH 45,333 411,750 -256,609 -470,853 -1,197,692 -68,625 59,327 -4.38%
-
Tax Rate 1.63% 0.25% - - - - 1.51% -
Total Cost 171,162 -151,719 501,796 726,450 1,458,370 302,132 189,360 -1.66%
-
Net Worth 352,600 382,499 359,200 629,899 1,036,800 2,009,200 1,822,499 -23.93%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 10,000 30,000 -
Div Payout % - - - - - 0.00% 50.57% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 352,600 382,499 359,200 629,899 1,036,800 2,009,200 1,822,499 -23.93%
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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 20.94% 158.34% -101.79% -187.92% -506.47% -29.99% 25.39% -
ROE 12.86% 107.65% -71.44% -74.75% -115.52% -3.42% 3.26% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.65 26.01 24.87 25.23 24.05 23.24 25.38 -2.61%
EPS 4.53 41.18 -25.66 -47.09 -119.77 -6.86 5.93 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 3.00 -
NAPS 0.3526 0.3825 0.3592 0.6299 1.0368 2.0092 1.8225 -23.93%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.78 26.17 25.02 25.39 24.20 23.39 25.54 -2.61%
EPS 4.56 41.43 -25.82 -47.38 -120.52 -6.91 5.97 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 3.02 -
NAPS 0.3548 0.3849 0.3614 0.6338 1.0433 2.0218 1.8339 -23.93%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.405 0.52 0.555 0.75 0.86 1.02 1.77 -
P/RPS 1.87 2.00 2.23 2.97 3.58 4.39 6.97 -19.67%
P/EPS 8.93 1.26 -2.16 -1.59 -0.72 -14.86 29.83 -18.19%
EY 11.19 79.18 -46.24 -62.78 -139.27 -6.73 3.35 22.24%
DY 0.00 0.00 0.00 0.00 0.00 0.98 1.69 -
P/NAPS 1.15 1.36 1.55 1.19 0.83 0.51 0.97 2.87%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 14/08/19 23/08/18 22/08/17 17/08/16 25/08/15 22/08/14 -
Price 0.38 0.56 0.58 0.785 0.80 0.795 1.77 -
P/RPS 1.76 2.15 2.33 3.11 3.33 3.42 6.97 -20.48%
P/EPS 8.38 1.36 -2.26 -1.67 -0.67 -11.58 29.83 -19.05%
EY 11.93 73.53 -44.24 -59.98 -149.71 -8.63 3.35 23.55%
DY 0.00 0.00 0.00 0.00 0.00 1.26 1.69 -
P/NAPS 1.08 1.46 1.61 1.25 0.77 0.40 0.97 1.80%

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