[MAYBULK] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 56.79%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 156,320 207,044 211,890 200,482 186,468 175,986 178,657 -8.52%
PBT 33,868 192,669 214,334 94,216 60,128 -20,679 38,796 -8.66%
Tax -100 -136 -150 -90 -96 -102 -130 -16.06%
NP 33,768 192,533 214,184 94,126 60,032 -20,781 38,665 -8.64%
-
NP to SH 33,768 192,533 214,184 94,126 60,032 -20,781 38,665 -8.64%
-
Tax Rate 0.30% 0.07% 0.07% 0.10% 0.16% - 0.34% -
Total Cost 122,552 14,511 -2,293 106,356 126,436 196,767 139,992 -8.49%
-
Net Worth 479,900 466,300 433,200 322,800 295,399 274,300 333,700 27.43%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 479,900 466,300 433,200 322,800 295,399 274,300 333,700 27.43%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 21.60% 92.99% 101.08% 46.95% 32.19% -11.81% 21.64% -
ROE 7.04% 41.29% 49.44% 29.16% 20.32% -7.58% 11.59% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.63 20.70 21.19 20.05 18.65 17.60 17.87 -8.54%
EPS 3.36 19.25 21.41 9.42 6.00 -2.08 3.87 -8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4799 0.4663 0.4332 0.3228 0.2954 0.2743 0.3337 27.43%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.73 20.83 21.32 20.17 18.76 17.71 17.98 -8.53%
EPS 3.40 19.37 21.55 9.47 6.04 -2.09 3.89 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4829 0.4692 0.4359 0.3248 0.2972 0.276 0.3358 27.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.495 0.525 0.73 0.72 0.52 0.54 0.375 -
P/RPS 3.17 2.54 3.45 3.59 2.79 3.07 2.10 31.62%
P/EPS 14.66 2.73 3.41 7.65 8.66 -25.99 9.70 31.72%
EY 6.82 36.67 29.34 13.07 11.54 -3.85 10.31 -24.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.69 2.23 1.76 1.97 1.12 -5.43%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 22/11/21 13/08/21 19/05/21 24/02/21 24/11/20 -
Price 0.50 0.54 0.60 0.71 0.635 0.51 0.49 -
P/RPS 3.20 2.61 2.83 3.54 3.41 2.90 2.74 10.91%
P/EPS 14.81 2.80 2.80 7.54 10.58 -24.54 12.67 10.97%
EY 6.75 35.65 35.70 13.26 9.45 -4.07 7.89 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.16 1.39 2.20 2.15 1.86 1.47 -20.61%

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