[MAYBULK] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -16.36%
YoY- -266.99%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 241,449 265,219 226,095 236,322 253,970 249,968 265,021 -1.53%
PBT -211,755 -459,535 -1,233,610 -80,456 54,202 48,722 83,005 -
Tax -725 -981 -857 -1,001 -763 -1,263 -980 -4.89%
NP -212,480 -460,516 -1,234,467 -81,457 53,439 47,459 82,025 -
-
NP to SH -215,771 -457,867 -1,214,305 -79,850 47,816 47,789 81,995 -
-
Tax Rate - - - - 1.41% 2.59% 1.18% -
Total Cost 453,929 725,735 1,460,562 317,779 200,531 202,509 182,996 16.33%
-
Net Worth 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 -21.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 10,000 30,000 30,000 29,987 -
Div Payout % - - - 0.00% 62.74% 62.78% 36.57% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 389,499 607,200 1,019,400 2,295,500 1,806,599 1,832,399 1,721,699 -21.93%
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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -88.00% -173.64% -545.99% -34.47% 21.04% 18.99% 30.95% -
ROE -55.40% -75.41% -119.12% -3.48% 2.65% 2.61% 4.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.14 26.52 22.61 23.63 25.40 25.00 26.50 -1.54%
EPS -21.58 -45.79 -121.43 -7.99 4.78 4.78 8.20 -
DPS 0.00 0.00 0.00 1.00 3.00 3.00 3.00 -
NAPS 0.3895 0.6072 1.0194 2.2955 1.8066 1.8324 1.7217 -21.93%
Adjusted Per Share Value based on latest NOSH - 1,000,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.14 26.52 22.61 23.63 25.40 25.00 26.50 -1.54%
EPS -21.58 -45.79 -121.43 -7.99 4.78 4.78 8.20 -
DPS 0.00 0.00 0.00 1.00 3.00 3.00 3.00 -
NAPS 0.3895 0.6072 1.0194 2.2955 1.8066 1.8324 1.7217 -21.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.515 0.815 0.78 0.88 1.66 1.84 1.38 -
P/RPS 2.13 3.07 3.45 3.72 6.54 7.36 5.21 -13.84%
P/EPS -2.39 -1.78 -0.64 -11.02 34.72 38.50 16.83 -
EY -41.90 -56.18 -155.68 -9.07 2.88 2.60 5.94 -
DY 0.00 0.00 0.00 1.14 1.81 1.63 2.17 -
P/NAPS 1.32 1.34 0.77 0.38 0.92 1.00 0.80 8.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 21/11/17 25/11/16 25/11/15 26/11/14 27/11/13 27/11/12 -
Price 0.595 0.84 0.755 0.825 1.40 1.72 1.31 -
P/RPS 2.46 3.17 3.34 3.49 5.51 6.88 4.94 -10.96%
P/EPS -2.76 -1.83 -0.62 -10.33 29.28 35.99 15.98 -
EY -36.26 -54.51 -160.84 -9.68 3.42 2.78 6.26 -
DY 0.00 0.00 0.00 1.21 2.14 1.74 2.29 -
P/NAPS 1.53 1.38 0.74 0.36 0.77 0.94 0.76 12.36%

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