[MAYBULK] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 17.66%
YoY- -49.09%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 101,248 116,857 158,918 133,993 199,982 169,930 201,063 -10.79%
PBT 10,498 81,832 160,751 29,097 -18,140 -142,113 -59,350 -
Tax -1,687 -49 -113 -98 -852 -363 -744 14.61%
NP 8,811 81,783 160,638 28,999 -18,992 -142,476 -60,094 -
-
NP to SH 8,811 81,783 160,638 28,999 -18,997 -142,598 -61,781 -
-
Tax Rate 16.07% 0.06% 0.07% 0.34% - - - -
Total Cost 92,437 35,074 -1,720 104,994 218,974 312,406 261,157 -15.88%
-
Net Worth 520,799 588,500 433,200 333,700 381,700 389,499 607,200 -2.52%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 15,000 65,000 - - - - - -
Div Payout % 170.24% 79.48% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 520,799 588,500 433,200 333,700 381,700 389,499 607,200 -2.52%
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 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.70% 69.99% 101.08% 21.64% -9.50% -83.84% -29.89% -
ROE 1.69% 13.90% 37.08% 8.69% -4.98% -36.61% -10.17% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.12 11.69 15.89 13.40 20.00 16.99 20.11 -10.80%
EPS 0.88 8.18 16.06 2.90 -1.90 -14.26 -6.18 -
DPS 1.50 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5208 0.5885 0.4332 0.3337 0.3817 0.3895 0.6072 -2.52%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.12 11.69 15.89 13.40 20.00 16.99 20.11 -10.80%
EPS 0.88 8.18 16.06 2.90 -1.90 -14.26 -6.18 -
DPS 1.50 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5208 0.5885 0.4332 0.3337 0.3817 0.3895 0.6072 -2.52%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.32 0.355 0.73 0.375 0.62 0.515 0.815 -
P/RPS 3.16 3.04 4.59 2.80 3.10 3.03 4.05 -4.04%
P/EPS 36.32 4.34 4.54 12.93 -32.64 -3.61 -13.19 -
EY 2.75 23.04 22.01 7.73 -3.06 -27.69 -7.58 -
DY 4.69 18.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 1.69 1.12 1.62 1.32 1.34 -12.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 23/11/22 22/11/21 24/11/20 19/11/19 28/11/18 21/11/17 -
Price 0.31 0.38 0.60 0.49 0.62 0.595 0.84 -
P/RPS 3.06 3.25 3.78 3.66 3.10 3.50 4.18 -5.06%
P/EPS 35.18 4.65 3.74 16.90 -32.64 -4.17 -13.60 -
EY 2.84 21.52 26.77 5.92 -3.06 -23.97 -7.35 -
DY 4.84 17.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 1.39 1.47 1.62 1.53 1.38 -12.95%

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