[MAYBULK] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 15.91%
YoY- 52.87%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 260,056 248,797 238,974 241,449 248,678 261,884 272,582 -3.09%
PBT 412,789 268,248 264,800 -211,755 -252,178 -110,442 -128,992 -
Tax -1,014 -845 -848 -725 -940 -1,025 -1,106 -5.64%
NP 411,775 267,403 263,952 -212,480 -253,118 -111,467 -130,098 -
-
NP to SH 411,750 267,419 263,838 -215,771 -256,609 -116,091 -134,954 -
-
Tax Rate 0.25% 0.32% 0.32% - - - - -
Total Cost -151,719 -18,606 -24,978 453,929 501,796 373,351 402,680 -
-
Net Worth 382,499 380,600 393,099 389,499 359,200 502,799 525,799 -19.16%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 382,499 380,600 393,099 389,499 359,200 502,799 525,799 -19.16%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 158.34% 107.48% 110.45% -88.00% -101.79% -42.56% -47.73% -
ROE 107.65% 70.26% 67.12% -55.40% -71.44% -23.09% -25.67% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.01 24.88 23.90 24.14 24.87 26.19 27.26 -3.08%
EPS 41.18 26.74 26.38 -21.58 -25.66 -11.61 -13.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3825 0.3806 0.3931 0.3895 0.3592 0.5028 0.5258 -19.16%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.17 25.04 24.05 24.30 25.02 26.35 27.43 -3.09%
EPS 41.43 26.91 26.55 -21.71 -25.82 -11.68 -13.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3849 0.383 0.3956 0.3919 0.3614 0.5059 0.5291 -19.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.52 0.535 0.56 0.515 0.555 0.68 0.815 -
P/RPS 2.00 2.15 2.34 2.13 2.23 2.60 2.99 -23.57%
P/EPS 1.26 2.00 2.12 -2.39 -2.16 -5.86 -6.04 -
EY 79.18 49.98 47.11 -41.90 -46.24 -17.07 -16.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.41 1.42 1.32 1.55 1.35 1.55 -8.37%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 30/05/19 25/02/19 28/11/18 23/08/18 14/05/18 26/02/18 -
Price 0.56 0.555 0.595 0.595 0.58 0.775 0.78 -
P/RPS 2.15 2.23 2.49 2.46 2.33 2.96 2.86 -17.36%
P/EPS 1.36 2.08 2.26 -2.76 -2.26 -6.68 -5.78 -
EY 73.53 48.18 44.34 -36.26 -44.24 -14.98 -17.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.46 1.51 1.53 1.61 1.54 1.48 -0.90%

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