[MAYBULK] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -10.11%
YoY- 1026.49%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 155,809 157,296 156,320 207,044 211,890 200,482 186,468 -11.27%
PBT 109,109 139,090 33,868 192,669 214,334 94,216 60,128 48.71%
Tax -65 -70 -100 -136 -150 -90 -96 -22.87%
NP 109,044 139,020 33,768 192,533 214,184 94,126 60,032 48.81%
-
NP to SH 109,044 139,020 33,768 192,533 214,184 94,126 60,032 48.81%
-
Tax Rate 0.06% 0.05% 0.30% 0.07% 0.07% 0.10% 0.16% -
Total Cost 46,765 18,276 122,552 14,511 -2,293 106,356 126,436 -48.44%
-
Net Worth 588,500 564,100 479,900 466,300 433,200 322,800 295,399 58.26%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 86,666 - - - - - - -
Div Payout % 79.48% - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 588,500 564,100 479,900 466,300 433,200 322,800 295,399 58.26%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 69.99% 88.38% 21.60% 92.99% 101.08% 46.95% 32.19% -
ROE 18.53% 24.64% 7.04% 41.29% 49.44% 29.16% 20.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.58 15.73 15.63 20.70 21.19 20.05 18.65 -11.28%
EPS 10.91 13.90 3.36 19.25 21.41 9.42 6.00 48.92%
DPS 8.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5885 0.5641 0.4799 0.4663 0.4332 0.3228 0.2954 58.26%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.58 15.73 15.63 20.70 21.19 20.05 18.65 -11.28%
EPS 10.91 13.90 3.36 19.25 21.41 9.42 6.00 48.92%
DPS 8.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5885 0.5641 0.4799 0.4663 0.4332 0.3228 0.2954 58.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.355 0.365 0.495 0.525 0.73 0.72 0.52 -
P/RPS 2.28 2.32 3.17 2.54 3.45 3.59 2.79 -12.58%
P/EPS 3.26 2.63 14.66 2.73 3.41 7.65 8.66 -47.83%
EY 30.72 38.09 6.82 36.67 29.34 13.07 11.54 91.96%
DY 24.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 1.03 1.13 1.69 2.23 1.76 -51.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 26/08/22 27/05/22 23/02/22 22/11/21 13/08/21 19/05/21 -
Price 0.38 0.425 0.50 0.54 0.60 0.71 0.635 -
P/RPS 2.44 2.70 3.20 2.61 2.83 3.54 3.41 -19.98%
P/EPS 3.48 3.06 14.81 2.80 2.80 7.54 10.58 -52.31%
EY 28.70 32.71 6.75 35.65 35.70 13.26 9.45 109.57%
DY 22.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.75 1.04 1.16 1.39 2.20 2.15 -54.92%

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