[MAYBULK] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1.86%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 246,179 248,797 261,884 236,966 243,256 235,753 258,116 -0.78%
PBT 52,294 268,248 -110,442 -504,183 -1,197,833 -28,021 59,437 -2.10%
Tax -1,198 -845 -1,025 -822 -1,056 -909 -1,101 1.41%
NP 51,096 267,403 -111,467 -505,005 -1,198,889 -28,930 58,336 -2.18%
-
NP to SH 51,096 267,419 -116,091 -500,430 -1,178,486 -33,620 58,547 -2.24%
-
Tax Rate 2.29% 0.32% - - - - 1.85% -
Total Cost 195,083 -18,606 373,351 741,971 1,442,145 264,683 199,780 -0.39%
-
Net Worth 364,499 380,600 502,799 671,100 1,099,699 2,020,299 1,876,956 -23.88%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 10,000 30,000 -
Div Payout % - - - - - 0.00% 51.24% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 364,499 380,600 502,799 671,100 1,099,699 2,020,299 1,876,956 -23.88%
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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 20.76% 107.48% -42.56% -213.11% -492.85% -12.27% 22.60% -
ROE 14.02% 70.26% -23.09% -74.57% -107.16% -1.66% 3.12% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 24.62 24.88 26.19 23.70 24.33 23.58 25.78 -0.76%
EPS 5.11 26.74 -11.61 -50.04 -117.85 -3.36 5.85 -2.22%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 3.00 -
NAPS 0.3645 0.3806 0.5028 0.6711 1.0997 2.0203 1.875 -23.86%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 24.77 25.04 26.35 23.84 24.48 23.72 25.97 -0.78%
EPS 5.14 26.91 -11.68 -50.36 -118.59 -3.38 5.89 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 3.02 -
NAPS 0.3668 0.383 0.5059 0.6753 1.1066 2.0329 1.8887 -23.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.28 0.535 0.68 0.85 0.775 1.21 2.05 -
P/RPS 1.14 2.15 2.60 3.59 3.19 5.13 7.95 -27.63%
P/EPS 5.48 2.00 -5.86 -1.70 -0.66 -35.99 35.05 -26.58%
EY 18.25 49.98 -17.07 -58.87 -152.06 -2.78 2.85 36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.83 1.46 -
P/NAPS 0.77 1.41 1.35 1.27 0.70 0.60 1.09 -5.62%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 30/05/19 14/05/18 15/05/17 24/05/16 27/05/15 28/05/14 -
Price 0.34 0.555 0.775 0.81 0.795 1.06 1.75 -
P/RPS 1.38 2.23 2.96 3.42 3.27 4.50 6.79 -23.30%
P/EPS 6.65 2.08 -6.68 -1.62 -0.67 -31.53 29.92 -22.15%
EY 15.03 48.18 -14.98 -61.78 -148.24 -3.17 3.34 28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.94 1.71 -
P/NAPS 0.93 1.46 1.54 1.21 0.72 0.52 0.93 0.00%

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