Highlights

[MAYBULK] YoY Quarter Result on 2019-09-30 [#3]

Stock [MAYBULK]: MALAYSIAN BULK CARRIERS BHD
Announcement Date 19-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     81.36%    YoY -     -105.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 67,149 58,179 65,408 52,498 66,872 62,983 62,820 1.12%
  YoY % 15.42% -11.05% 24.59% -21.49% 6.17% 0.26% -
  Horiz. % 106.89% 92.61% 104.12% 83.57% 106.45% 100.26% 100.00%
PBT -966 23,050 -17,373 -31,260 -14,329 -2,628 8,607 -
  YoY % -104.19% 232.68% 44.42% -118.16% -445.24% -130.53% -
  Horiz. % -11.22% 267.81% -201.85% -363.19% -166.48% -30.53% 100.00%
Tax -328 -5 -220 42 -323 -266 -493 -6.56%
  YoY % -6,460.00% 97.73% -623.81% 113.00% -21.43% 46.04% -
  Horiz. % 66.53% 1.01% 44.62% -8.52% 65.52% 53.96% 100.00%
NP -1,294 23,045 -17,593 -31,218 -14,652 -2,894 8,114 -
  YoY % -105.62% 230.99% 43.64% -113.06% -406.29% -135.67% -
  Horiz. % -15.95% 284.02% -216.82% -384.74% -180.58% -35.67% 100.00%
NP to SH -1,294 23,017 -17,821 -30,807 -14,194 -2,969 8,542 -
  YoY % -105.62% 229.16% 42.15% -117.04% -378.07% -134.76% -
  Horiz. % -15.15% 269.46% -208.63% -360.65% -166.17% -34.76% 100.00%
Tax Rate - % 0.02 % - % - % - % - % 5.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.35% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 68,443 35,134 83,001 83,716 81,524 65,877 54,706 3.80%
  YoY % 94.81% -57.67% -0.85% 2.69% 23.75% 20.42% -
  Horiz. % 125.11% 64.22% 151.72% 153.03% 149.02% 120.42% 100.00%
Net Worth 381,700 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 -23.00%
  YoY % -2.00% -35.85% -40.44% -55.59% 27.06% -1.41% -
  Horiz. % 20.83% 21.26% 33.14% 55.63% 125.27% 98.59% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 381,700 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 -23.00%
  YoY % -2.00% -35.85% -40.44% -55.59% 27.06% -1.41% -
  Horiz. % 20.83% 21.26% 33.14% 55.63% 125.27% 98.59% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -1.93 % 39.61 % -26.90 % -59.47 % -21.91 % -4.59 % 12.92 % -
  YoY % -104.87% 247.25% 54.77% -171.43% -377.34% -135.53% -
  Horiz. % -14.94% 306.58% -208.20% -460.29% -169.58% -35.53% 100.00%
ROE -0.34 % 5.91 % -2.93 % -3.02 % -0.62 % -0.16 % 0.47 % -
  YoY % -105.75% 301.71% 2.98% -387.10% -287.50% -134.04% -
  Horiz. % -72.34% 1,257.45% -623.40% -642.55% -131.91% -34.04% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.71 5.82 6.54 5.25 6.69 6.30 6.28 1.11%
  YoY % 15.29% -11.01% 24.57% -21.52% 6.19% 0.32% -
  Horiz. % 106.85% 92.68% 104.14% 83.60% 106.53% 100.32% 100.00%
EPS -0.13 2.30 -1.78 -3.08 -1.42 -0.30 0.85 -
  YoY % -105.65% 229.21% 42.21% -116.90% -373.33% -135.29% -
  Horiz. % -15.29% 270.59% -209.41% -362.35% -167.06% -35.29% 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 0.3817 0.3895 0.6072 1.0194 2.2955 1.8066 1.8324 -23.00%
  YoY % -2.00% -35.85% -40.44% -55.59% 27.06% -1.41% -
  Horiz. % 20.83% 21.26% 33.14% 55.63% 125.27% 98.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.71 5.82 6.54 5.25 6.69 6.30 6.28 1.11%
  YoY % 15.29% -11.01% 24.57% -21.52% 6.19% 0.32% -
  Horiz. % 106.85% 92.68% 104.14% 83.60% 106.53% 100.32% 100.00%
EPS -0.13 2.30 -1.78 -3.08 -1.42 -0.30 0.85 -
  YoY % -105.65% 229.21% 42.21% -116.90% -373.33% -135.29% -
  Horiz. % -15.29% 270.59% -209.41% -362.35% -167.06% -35.29% 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 0.3817 0.3895 0.6072 1.0194 2.2955 1.8066 1.8324 -23.00%
  YoY % -2.00% -35.85% -40.44% -55.59% 27.06% -1.41% -
  Horiz. % 20.83% 21.26% 33.14% 55.63% 125.27% 98.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6200 0.5150 0.8150 0.7800 0.8800 1.6600 1.8400 -
P/RPS 9.23 8.85 12.46 14.86 13.16 26.36 29.29 -17.50%
  YoY % 4.29% -28.97% -16.15% 12.92% -50.08% -10.00% -
  Horiz. % 31.51% 30.22% 42.54% 50.73% 44.93% 90.00% 100.00%
P/EPS -479.13 22.37 -45.73 -25.32 -62.00 -559.11 215.41 -
  YoY % -2,241.84% 148.92% -80.61% 59.16% 88.91% -359.56% -
  Horiz. % -222.43% 10.38% -21.23% -11.75% -28.78% -259.56% 100.00%
EY -0.21 4.47 -2.19 -3.95 -1.61 -0.18 0.46 -
  YoY % -104.70% 304.11% 44.56% -145.34% -794.44% -139.13% -
  Horiz. % -45.65% 971.74% -476.09% -858.70% -350.00% -39.13% 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 1.62 1.32 1.34 0.77 0.38 0.92 1.00 8.37%
  YoY % 22.73% -1.49% 74.03% 102.63% -58.70% -8.00% -
  Horiz. % 162.00% 132.00% 134.00% 77.00% 38.00% 92.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 28/11/18 21/11/17 25/11/16 25/11/15 26/11/14 27/11/13 -
Price 0.6200 0.5950 0.8400 0.7550 0.8250 1.4000 1.7200 -
P/RPS 9.23 10.23 12.84 14.38 12.34 22.23 27.38 -16.57%
  YoY % -9.78% -20.33% -10.71% 16.53% -44.49% -18.81% -
  Horiz. % 33.71% 37.36% 46.90% 52.52% 45.07% 81.19% 100.00%
P/EPS -479.13 25.85 -47.14 -24.51 -58.12 -471.54 201.36 -
  YoY % -1,953.50% 154.84% -92.33% 57.83% 87.67% -334.18% -
  Horiz. % -237.95% 12.84% -23.41% -12.17% -28.86% -234.18% 100.00%
EY -0.21 3.87 -2.12 -4.08 -1.72 -0.21 0.50 -
  YoY % -105.43% 282.55% 48.04% -137.21% -719.05% -142.00% -
  Horiz. % -42.00% 774.00% -424.00% -816.00% -344.00% -42.00% 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 1.62 1.53 1.38 0.74 0.36 0.77 0.94 9.49%
  YoY % 5.88% 10.87% 86.49% 105.56% -53.25% -18.09% -
  Horiz. % 172.34% 162.77% 146.81% 78.72% 38.30% 81.91% 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.
 


 

332  353  483  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.04-0.01 
 JAKS 1.27-0.03 
 TDM 0.3050.00 
 FPGROUP 0.695+0.055 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 ARMADA 0.49+0.03 
 HSI-H8F 0.25+0.02 
 DGB 0.145+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers