[MAYBULK] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1002.47%
YoY- -97.13%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 37,922 48,126 41,993 58,011 69,044 71,519 64,156 -8.38%
PBT 11,462 31,918 -49,776 12,041 406,913 -69,642 -400,185 -
Tax -64 -23 -4 -363 -485 -362 -237 -19.59%
NP 11,398 31,895 -49,780 11,678 406,428 -70,004 -400,422 -
-
NP to SH 11,398 31,895 -49,780 11,678 406,436 -73,173 -396,086 -
-
Tax Rate 0.56% 0.07% - 3.01% 0.12% - - -
Total Cost 26,524 16,231 91,773 46,333 -337,384 141,523 464,578 -37.93%
-
Net Worth 487,100 466,300 274,300 354,799 393,099 525,799 708,899 -6.05%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 35,000 - - - - - - -
Div Payout % 307.07% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 487,100 466,300 274,300 354,799 393,099 525,799 708,899 -6.05%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 30.06% 66.27% -118.54% 20.13% 588.65% -97.88% -624.14% -
ROE 2.34% 6.84% -18.15% 3.29% 103.39% -13.92% -55.87% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.79 4.81 4.20 5.80 6.90 7.15 6.42 -8.40%
EPS 1.14 3.19 -4.98 1.17 40.64 -7.32 -39.61 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.4663 0.2743 0.3548 0.3931 0.5258 0.7089 -6.05%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.82 4.84 4.23 5.84 6.95 7.20 6.46 -8.38%
EPS 1.15 3.21 -5.01 1.18 40.90 -7.36 -39.86 -
DPS 3.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4901 0.4692 0.276 0.357 0.3956 0.5291 0.7133 -6.06%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.36 0.525 0.54 0.55 0.56 0.815 0.705 -
P/RPS 9.49 10.91 12.86 9.48 8.11 11.40 10.99 -2.41%
P/EPS 31.58 16.46 -10.85 47.10 1.38 -11.14 -1.78 -
EY 3.17 6.08 -9.22 2.12 72.58 -8.98 -56.18 -
DY 9.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.13 1.97 1.55 1.42 1.55 0.99 -4.73%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 23/02/22 24/02/21 25/02/20 25/02/19 26/02/18 23/02/17 -
Price 0.36 0.54 0.51 0.45 0.595 0.78 0.725 -
P/RPS 9.49 11.22 12.14 7.76 8.62 10.91 11.30 -2.86%
P/EPS 31.58 16.93 -10.25 38.53 1.46 -10.66 -1.83 -
EY 3.17 5.91 -9.76 2.60 68.31 -9.38 -54.63 -
DY 9.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.16 1.86 1.27 1.51 1.48 1.02 -5.20%

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