[MAYU] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -2.56%
YoY- 51.84%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU'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 134,372 153,778 164,643 158,304 156,117 155,858 160,782 -11.30%
PBT 7,666 9,244 -2,239 29,931 30,636 29,899 28,779 -58.70%
Tax -2,222 -2,189 -986 -1,563 -1,520 -1,726 -1,573 25.97%
NP 5,444 7,055 -3,225 28,368 29,116 28,173 27,206 -65.88%
-
NP to SH 5,592 7,016 -3,876 27,717 28,444 27,571 27,205 -65.27%
-
Tax Rate 28.99% 23.68% - 5.22% 4.96% 5.77% 5.47% -
Total Cost 128,928 146,723 167,868 129,936 127,001 127,685 133,576 -2.33%
-
Net Worth 343,769 343,769 351,592 341,405 335,206 252,757 295,391 10.67%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 4,164 7,209 7,285 7,285 3,246 201 -
Div Payout % - 59.35% 0.00% 26.29% 25.61% 11.78% 0.74% -
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 343,769 343,769 351,592 341,405 335,206 252,757 295,391 10.67%
NOSH 212,203 213,318 213,318 213,318 208,318 208,318 152,804 24.54%
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 4.05% 4.59% -1.96% 17.92% 18.65% 18.08% 16.92% -
ROE 1.63% 2.04% -1.10% 8.12% 8.49% 10.91% 9.21% -
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 63.32 72.47 77.73 74.65 74.98 102.36 105.59 -28.95%
EPS 2.64 3.31 -1.83 13.07 13.66 18.11 17.87 -72.15%
DPS 0.00 2.00 3.40 3.44 3.50 2.13 0.13 -
NAPS 1.62 1.62 1.66 1.61 1.61 1.66 1.94 -11.35%
Adjusted Per Share Value based on latest NOSH - 213,318
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 27.85 31.87 34.12 32.81 32.36 32.30 33.32 -11.29%
EPS 1.16 1.45 -0.80 5.74 5.90 5.71 5.64 -65.25%
DPS 0.00 0.86 1.49 1.51 1.51 0.67 0.04 -
NAPS 0.7125 0.7125 0.7287 0.7076 0.6947 0.5239 0.6122 10.67%
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 0.505 0.60 0.62 0.795 0.81 0.865 0.91 -
P/RPS 0.80 0.83 0.80 1.06 1.08 0.85 0.86 -4.71%
P/EPS 19.16 18.15 -33.88 6.08 5.93 4.78 5.09 142.57%
EY 5.22 5.51 -2.95 16.44 16.87 20.93 19.63 -58.74%
DY 0.00 3.33 5.49 4.32 4.32 2.47 0.15 -
P/NAPS 0.31 0.37 0.37 0.49 0.50 0.52 0.47 -24.28%
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 29/08/19 30/05/19 25/02/19 28/11/18 30/08/18 31/05/18 26/02/18 -
Price 0.45 0.56 0.73 0.75 0.83 0.89 1.02 -
P/RPS 0.71 0.77 0.94 1.00 1.11 0.87 0.97 -18.82%
P/EPS 17.08 16.94 -39.89 5.74 6.08 4.92 5.71 108.02%
EY 5.86 5.90 -2.51 17.43 16.46 20.35 17.52 -51.91%
DY 0.00 3.57 4.66 4.58 4.22 2.40 0.13 -
P/NAPS 0.28 0.35 0.44 0.47 0.52 0.54 0.53 -34.72%

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