[MAYBULK] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 13.94%
YoY- -51.6%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 101,248 68,052 35,091 154,779 116,857 78,648 39,080 88.52%
PBT 10,498 4,415 5,611 93,294 81,832 69,545 8,467 15.39%
Tax -1,687 -591 -257 -113 -49 -35 -25 1553.24%
NP 8,811 3,824 5,354 93,181 81,783 69,510 8,442 2.89%
-
NP to SH 8,811 3,824 5,354 93,181 81,783 69,510 8,442 2.89%
-
Tax Rate 16.07% 13.39% 4.58% 0.12% 0.06% 0.05% 0.30% -
Total Cost 92,437 64,228 29,737 61,598 35,074 9,138 30,638 108.65%
-
Net Worth 520,799 510,999 498,899 487,100 588,500 564,100 479,900 5.59%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 15,000 15,000 - 100,000 65,000 - - -
Div Payout % 170.24% 392.26% - 107.32% 79.48% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 520,799 510,999 498,899 487,100 588,500 564,100 479,900 5.59%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.70% 5.62% 15.26% 60.20% 69.99% 88.38% 21.60% -
ROE 1.69% 0.75% 1.07% 19.13% 13.90% 12.32% 1.76% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.12 6.81 3.51 15.48 11.69 7.86 3.91 88.40%
EPS 0.88 0.38 0.54 9.32 8.18 6.95 0.84 3.14%
DPS 1.50 1.50 0.00 10.00 6.50 0.00 0.00 -
NAPS 0.5208 0.511 0.4989 0.4871 0.5885 0.5641 0.4799 5.59%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.19 6.85 3.53 15.57 11.76 7.91 3.93 88.62%
EPS 0.89 0.38 0.54 9.38 8.23 6.99 0.85 3.11%
DPS 1.51 1.51 0.00 10.06 6.54 0.00 0.00 -
NAPS 0.5241 0.5142 0.502 0.4901 0.5922 0.5676 0.4829 5.60%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.32 0.31 0.335 0.36 0.355 0.365 0.495 -
P/RPS 3.16 4.56 9.55 2.33 3.04 4.64 12.67 -60.34%
P/EPS 36.32 81.07 62.57 3.86 4.34 5.25 58.64 -27.31%
EY 2.75 1.23 1.60 25.88 23.04 19.04 1.71 37.22%
DY 4.69 4.84 0.00 27.78 18.31 0.00 0.00 -
P/NAPS 0.61 0.61 0.67 0.74 0.60 0.65 1.03 -29.45%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 18/05/23 28/02/23 23/11/22 26/08/22 27/05/22 -
Price 0.31 0.35 0.31 0.36 0.38 0.425 0.50 -
P/RPS 3.06 5.14 8.83 2.33 3.25 5.40 12.79 -61.42%
P/EPS 35.18 91.53 57.90 3.86 4.65 6.11 59.23 -29.31%
EY 2.84 1.09 1.73 25.88 21.52 16.36 1.69 41.30%
DY 4.84 4.29 0.00 27.78 17.11 0.00 0.00 -
P/NAPS 0.60 0.68 0.62 0.74 0.65 0.75 1.04 -30.67%

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