[MAYBULK] QoQ Cumulative 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- 19.86%
YoY- 1026.49%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 116,857 78,648 39,080 207,044 158,918 100,241 46,617 84.42%
PBT 81,832 69,545 8,467 192,669 160,751 47,108 15,032 209.14%
Tax -49 -35 -25 -136 -113 -45 -24 60.86%
NP 81,783 69,510 8,442 192,533 160,638 47,063 15,008 209.34%
-
NP to SH 81,783 69,510 8,442 192,533 160,638 47,063 15,008 209.34%
-
Tax Rate 0.06% 0.05% 0.30% 0.07% 0.07% 0.10% 0.16% -
Total Cost 35,074 9,138 30,638 14,511 -1,720 53,178 31,609 7.17%
-
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 65,000 - - - - - - -
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 13.90% 12.32% 1.76% 41.29% 37.08% 14.58% 5.08% -
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 11.69 7.86 3.91 20.70 15.89 10.02 4.66 84.51%
EPS 8.18 6.95 0.84 19.25 16.06 4.71 1.50 209.49%
DPS 6.50 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 11.76 7.91 3.93 20.83 15.99 10.09 4.69 84.46%
EPS 8.23 6.99 0.85 19.37 16.16 4.74 1.51 209.38%
DPS 6.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5922 0.5676 0.4829 0.4692 0.4359 0.3248 0.2972 58.28%
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 3.04 4.64 12.67 2.54 4.59 7.18 11.15 -57.91%
P/EPS 4.34 5.25 58.64 2.73 4.54 15.30 34.65 -74.93%
EY 23.04 19.04 1.71 36.67 22.01 6.54 2.89 298.57%
DY 18.31 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 3.25 5.40 12.79 2.61 3.78 7.08 13.62 -61.49%
P/EPS 4.65 6.11 59.23 2.80 3.74 15.09 42.31 -77.02%
EY 21.52 16.36 1.69 35.65 26.77 6.63 2.36 335.88%
DY 17.11 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