Highlights

[MAYBULK] YoY Quarter Result on 2018-09-30 [#3]

Stock [MAYBULK]: MALAYSIAN BULK CARRIERS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     115.22%    YoY -     229.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 58,179 65,408 52,498 66,872 62,983 62,820 64,453 -1.69%
  YoY % -11.05% 24.59% -21.49% 6.17% 0.26% -2.53% -
  Horiz. % 90.27% 101.48% 81.45% 103.75% 97.72% 97.47% 100.00%
PBT 23,050 -17,373 -31,260 -14,329 -2,628 8,607 16,946 5.26%
  YoY % 232.68% 44.42% -118.16% -445.24% -130.53% -49.21% -
  Horiz. % 136.02% -102.52% -184.47% -84.56% -15.51% 50.79% 100.00%
Tax -5 -220 42 -323 -266 -493 87 -
  YoY % 97.73% -623.81% 113.00% -21.43% 46.04% -666.67% -
  Horiz. % -5.75% -252.87% 48.28% -371.26% -305.75% -566.67% 100.00%
NP 23,045 -17,593 -31,218 -14,652 -2,894 8,114 17,033 5.16%
  YoY % 230.99% 43.64% -113.06% -406.29% -135.67% -52.36% -
  Horiz. % 135.30% -103.29% -183.28% -86.02% -16.99% 47.64% 100.00%
NP to SH 23,017 -17,821 -30,807 -14,194 -2,969 8,542 17,093 5.08%
  YoY % 229.16% 42.15% -117.04% -378.07% -134.76% -50.03% -
  Horiz. % 134.66% -104.26% -180.23% -83.04% -17.37% 49.97% 100.00%
Tax Rate 0.02 % - % - % - % - % 5.73 % -0.51 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,223.53% -
  Horiz. % -3.92% 0.00% 0.00% 0.00% 0.00% -1,123.53% 100.00%
Total Cost 35,134 83,001 83,716 81,524 65,877 54,706 47,420 -4.87%
  YoY % -57.67% -0.85% 2.69% 23.75% 20.42% 15.36% -
  Horiz. % 74.09% 175.03% 176.54% 171.92% 138.92% 115.36% 100.00%
Net Worth 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 -21.93%
  YoY % -35.85% -40.44% -55.59% 27.06% -1.41% 6.43% -
  Horiz. % 22.62% 35.27% 59.21% 133.33% 104.93% 106.43% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 -21.93%
  YoY % -35.85% -40.44% -55.59% 27.06% -1.41% 6.43% -
  Horiz. % 22.62% 35.27% 59.21% 133.33% 104.93% 106.43% 100.00%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 39.61 % -26.90 % -59.47 % -21.91 % -4.59 % 12.92 % 26.43 % 6.97%
  YoY % 247.25% 54.77% -171.43% -377.34% -135.53% -51.12% -
  Horiz. % 149.87% -101.78% -225.01% -82.90% -17.37% 48.88% 100.00%
ROE 5.91 % -2.93 % -3.02 % -0.62 % -0.16 % 0.47 % 0.99 % 34.67%
  YoY % 301.71% 2.98% -387.10% -287.50% -134.04% -52.53% -
  Horiz. % 596.97% -295.96% -305.05% -62.63% -16.16% 47.47% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.82 6.54 5.25 6.69 6.30 6.28 6.45 -1.70%
  YoY % -11.01% 24.57% -21.52% 6.19% 0.32% -2.64% -
  Horiz. % 90.23% 101.40% 81.40% 103.72% 97.67% 97.36% 100.00%
EPS 2.30 -1.78 -3.08 -1.42 -0.30 0.85 1.71 5.06%
  YoY % 229.21% 42.21% -116.90% -373.33% -135.29% -50.29% -
  Horiz. % 134.50% -104.09% -180.12% -83.04% -17.54% 49.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3895 0.6072 1.0194 2.2955 1.8066 1.8324 1.7217 -21.93%
  YoY % -35.85% -40.44% -55.59% 27.06% -1.41% 6.43% -
  Horiz. % 22.62% 35.27% 59.21% 133.33% 104.93% 106.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,000,088
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.82 6.54 5.25 6.69 6.30 6.28 6.45 -1.70%
  YoY % -11.01% 24.57% -21.52% 6.19% 0.32% -2.64% -
  Horiz. % 90.23% 101.40% 81.40% 103.72% 97.67% 97.36% 100.00%
EPS 2.30 -1.78 -3.08 -1.42 -0.30 0.85 1.71 5.06%
  YoY % 229.21% 42.21% -116.90% -373.33% -135.29% -50.29% -
  Horiz. % 134.50% -104.09% -180.12% -83.04% -17.54% 49.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3895 0.6072 1.0194 2.2955 1.8066 1.8324 1.7217 -21.93%
  YoY % -35.85% -40.44% -55.59% 27.06% -1.41% 6.43% -
  Horiz. % 22.62% 35.27% 59.21% 133.33% 104.93% 106.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5150 0.8150 0.7800 0.8800 1.6600 1.8400 1.3800 -
P/RPS 8.85 12.46 14.86 13.16 26.36 29.29 21.41 -13.69%
  YoY % -28.97% -16.15% 12.92% -50.08% -10.00% 36.81% -
  Horiz. % 41.34% 58.20% 69.41% 61.47% 123.12% 136.81% 100.00%
P/EPS 22.37 -45.73 -25.32 -62.00 -559.11 215.41 80.73 -19.25%
  YoY % 148.92% -80.61% 59.16% 88.91% -359.56% 166.83% -
  Horiz. % 27.71% -56.65% -31.36% -76.80% -692.57% 266.83% 100.00%
EY 4.47 -2.19 -3.95 -1.61 -0.18 0.46 1.24 23.81%
  YoY % 304.11% 44.56% -145.34% -794.44% -139.13% -62.90% -
  Horiz. % 360.48% -176.61% -318.55% -129.84% -14.52% 37.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.32 1.34 0.77 0.38 0.92 1.00 0.80 8.70%
  YoY % -1.49% 74.03% 102.63% -58.70% -8.00% 25.00% -
  Horiz. % 165.00% 167.50% 96.25% 47.50% 115.00% 125.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 21/11/17 25/11/16 25/11/15 26/11/14 27/11/13 27/11/12 -
Price 0.5950 0.8400 0.7550 0.8250 1.4000 1.7200 1.3100 -
P/RPS 10.23 12.84 14.38 12.34 22.23 27.38 20.32 -10.80%
  YoY % -20.33% -10.71% 16.53% -44.49% -18.81% 34.74% -
  Horiz. % 50.34% 63.19% 70.77% 60.73% 109.40% 134.74% 100.00%
P/EPS 25.85 -47.14 -24.51 -58.12 -471.54 201.36 76.64 -16.56%
  YoY % 154.84% -92.33% 57.83% 87.67% -334.18% 162.73% -
  Horiz. % 33.73% -61.51% -31.98% -75.84% -615.27% 262.73% 100.00%
EY 3.87 -2.12 -4.08 -1.72 -0.21 0.50 1.30 19.93%
  YoY % 282.55% 48.04% -137.21% -719.05% -142.00% -61.54% -
  Horiz. % 297.69% -163.08% -313.85% -132.31% -16.15% 38.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.53 1.38 0.74 0.36 0.77 0.94 0.76 12.36%
  YoY % 10.87% 86.49% 105.56% -53.25% -18.09% 23.68% -
  Horiz. % 201.32% 181.58% 97.37% 47.37% 101.32% 123.68% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers