[MAYBULK] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -11.28%
YoY- -88.99%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 144,183 185,451 184,892 216,495 260,056 248,678 252,309 -8.90%
PBT 28,164 215,106 -8,582 46,086 412,789 -252,178 -473,422 -
Tax -669 -126 -85 -753 -1,014 -940 -719 -1.19%
NP 27,495 214,980 -8,667 45,333 411,775 -253,118 -474,141 -
-
NP to SH 27,495 214,980 -8,667 45,333 411,750 -256,609 -470,853 -
-
Tax Rate 2.38% 0.06% - 1.63% 0.25% - - -
Total Cost 116,688 -29,529 193,559 171,162 -151,719 501,796 726,450 -26.26%
-
Net Worth 510,999 564,100 322,800 352,600 382,499 359,200 629,899 -3.42%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 115,000 - - - - - - -
Div Payout % 418.26% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 510,999 564,100 322,800 352,600 382,499 359,200 629,899 -3.42%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 19.07% 115.92% -4.69% 20.94% 158.34% -101.79% -187.92% -
ROE 5.38% 38.11% -2.68% 12.86% 107.65% -71.44% -74.75% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.42 18.55 18.49 21.65 26.01 24.87 25.23 -8.89%
EPS 2.75 21.50 -0.87 4.53 41.18 -25.66 -47.09 -
DPS 11.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.511 0.5641 0.3228 0.3526 0.3825 0.3592 0.6299 -3.42%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.42 18.55 18.49 21.65 26.01 24.87 25.23 -8.89%
EPS 2.75 21.50 -0.87 4.53 41.18 -25.66 -47.09 -
DPS 11.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.511 0.5641 0.3228 0.3526 0.3825 0.3592 0.6299 -3.42%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.31 0.365 0.72 0.405 0.52 0.555 0.75 -
P/RPS 2.15 1.97 3.89 1.87 2.00 2.23 2.97 -5.24%
P/EPS 11.27 1.70 -83.07 8.93 1.26 -2.16 -1.59 -
EY 8.87 58.90 -1.20 11.19 79.18 -46.24 -62.78 -
DY 37.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 2.23 1.15 1.36 1.55 1.19 -10.53%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 26/08/22 13/08/21 25/08/20 14/08/19 23/08/18 22/08/17 -
Price 0.35 0.425 0.71 0.38 0.56 0.58 0.785 -
P/RPS 2.43 2.29 3.84 1.76 2.15 2.33 3.11 -4.02%
P/EPS 12.73 1.98 -81.92 8.38 1.36 -2.26 -1.67 -
EY 7.86 50.58 -1.22 11.93 73.53 -44.24 -59.98 -
DY 32.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 2.20 1.08 1.46 1.61 1.25 -9.64%

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